2024-04-30  10:10:00 PM Chg. -0.74 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
117.90USD -0.62% 784,026
Turnover: 50.75 mill.
98.38Bid Size: 100 150.00Ask Size: 100 17.78 bill.USD 2.51% 19.33

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
  11,787.6690   13,355.3470   15,063.9700   17,240.2390   19,606.5830
Intangible Assets
  -   -   -   -   92.2020
Long-Term Investments
  101.8830   103.9520   108.0710   96.0120   104.6020
Fixed Assets
  12,909.5880   14,887.7740   16,769.9470   19,145.2960   21,631.2000
Inventories
  136.0540   118.7790   193.6970   383.8210   245.8300
Accounts Receivable
  230.5710   230.5950   342.9670   363.7080   328.6540
Cash and Cash Equivalents
  24.5500   20.8080   116.7230   51.5540   15.4040
Current Assets
  458.0310   471.2580   2,838.7150   3,047.6930   885.7680
Total Assets
  13,367.6190   15,359.0320   19,608.6620   22,192.9890   22,516.9680

 

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
  265.0240   235.7750   423.2220   496.0190   336.0830
Long-term debt
  3,529.4520   4,531.7790   4,930.2050   5,760.6470   6,639.2110
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,300   1,456.6000   -   -   -
Liabilities
  7,617.3960   8,567.8290   11,701.7730   12,773.8980   11,646.9040
Share Capital
  .5970   .6290   .6620   .7040   .7420
Total Equity
  5,750.2230   6,791.2030   7,906.8890   9,419.0910   10,870.0640
Minority Interests
  -   -   -   -   -
Total liabilities equity
  13,367.6190   15,359.0320   19,608.6620   22,192.9890   22,516.9680

 

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
  2,901.8480   2,821.1370   3,407.4900   4,201.6620   4,275.3570
Depreciation (total)
  391.4560   429.8280   477.9770   535.6550   604.3270
Operating Result
  746.0580   824.0990   904.9980   920.9820   1,067.1470
Interest Income
  -98.9930   -81.5420   -81.4100   -100.0300   -137.2810
Income Before Taxes
  650.3090   746.7960   819.2990   851.9080   999.6410
Income Taxes
  138.9030   145.3530   153.7360   77.5100   113.7790
Minority Interests Profit
  -   -   -   -   -
Net Income
  511.4060   601.4430   665.5630   774.3980   885.8620

 

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
  4.3600   4.8900   5.1200   5.6100   6.1000
Dividend per Share
  2.1000   2.3000   2.5000   2.7200   2.9600

 

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
  968.7690   1,037.9990   -1,084.2510   977.5840   3,459.7430
Cash Flow from Investing Activities
  -1,683.6600   -1,925.5180   -1,963.6550   -2,429.9580   -2,795.2800
Cash Flow from Financing
  725.6700   883.7770   3,143.8210   1,387.2050   -696.7690
Decrease / Increase in Cash
  10.7790   -3.7420   95.9150   -65.1690   -32.3060
Employees
  4,776   4,694   -   -   -