2024-04-16  4:11:57 PM Chg. -1.37 Volume Bid4:12:29 PM Ask4:12:29 PM Market Capitalization Dividend Y. P/E Ratio
259.10USD -0.53% 57,685
Turnover: 8.17 mill.
258.79Bid Size: 400 259.12Ask Size: 100 34.2 bill.USD 0.67% 36.84

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  4,316.0380   4,425.9990   5,546.8000   6,051.3000   6,217.7000
Intangible Assets
  1,091.4750   1,123.5440   1,749   1,702.1000   1,460.7000
Long-Term Investments
  60.7090   34.3010   34.1000   31.8000   31.3000
Fixed Assets
  9,269.4670   9,409.7400   11,986   12,332.6000   12,020.8000
Inventories
  458.3080   448.5850   521.3000   579.3000   615.6000
Accounts Receivable
  532.0120   512.9450   783.2000   845.6000   889.7000
Cash and Cash Equivalents
  271.5890   1,197.0680   235   161.4000   931.1000
Current Assets
  1,379.3260   2,277.1650   1,696.6000   1,902   2,524.9000
Total Assets
  10,648.7930   11,686.9050   13,682.6000   14,234.6000   14,545.7000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  265.1590   273.0800   365.5000   454.5000   390.4000
Long-term debt
  2,784.3150   2,772.2400   3,874.8000   3,875.2000   3,877.3000
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  633   706.1000   1,005.9000   -   -
Liabilities
  5,026.9360   5,659.5750   7,114.9000   7,282.4000   7,037.8000
Share Capital
  132.3710   132.5160   132.7000   132.9000   132.1000
Total Equity
  5,621.8570   6,027.3300   6,567.7000   6,952.2000   7,507.9000
Minority Interests
  -   -   22.7000   23.6000   24.5000
Total liabilities equity
  10,648.7930   11,686.9050   13,682.6000   14,234.6000   14,545.7000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  4,929.1030   4,856.8260   5,552.2000   7,315.2000   7,781.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  877.4580   895.7310   1,010.8000   951.4000   1,427.4000
Interest Income
  130.1550   135.9600   149.3000   169.2000   -196.1000
Income Before Taxes
  757.7010   743.7980   873.8000   788.1000   1,245.1000
Income Taxes
  135.1980   155.8030   200.1000   193   299.4000
Minority Interests Profit
  -   -   .4000   -.9000   -1.7000
Net Income
  617.6620   584.4800   670.8000   575.6000   933.2000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  4.6700   4.4100   5.0500   4.3300   7.0200
Dividend per Share
  1.2400   1.3600   1.4800   1.6000   1.7200

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  984.1220   1,070.3590   1,011.9000   1,148.2000   1,536.8000
Cash Flow from Investing Activities
  -415.8370   -381.5140   -1,874.1000   -1,053   -163.5000
Cash Flow from Financing
  -338.1830   234.6620   -94.3000   -175.2000   -585.6000
Decrease / Increase in Cash
  230.1020   923.5070   -956.5000   -80   787.7000
Employees
  8,767   8,431   11,437   -   -