2024-04-18  9:59:59 PM Chg. +0.44 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
50.97USD +0.87% 47,058
Turnover: 2.39 mill.
-Bid Size: - -Ask Size: - 11.71 bill.USD 4.87% 16.03

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
  19,184.4000   19,951   21,002.6000   22,136.5000   23,595.1000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  24,508.2000   25,490.5000   26,810.2000   27,647.9000   29,187
Inventories
  481.6000   504.5000   566.7000   672.9000   776.2000
Accounts Receivable
  228.5000   273.9000   221.6000   315.3000   256.9000
Cash and Cash Equivalents
  23.2000   144.9000   26.2000   25.2000   27.7000
Current Assets
  1,467.7000   1,624.3000   1,710.3000   1,842   1,789.1000
Total Assets
  25,975.9000   27,114.8000   28,520.5000   29,489.9000   30,976.1000

 

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
  528.8000   654   639.7000   600.8000   616.9000
Long-term debt
  8,746.7000   9,190.9000   9,297.9000   9,905.7000   11,053.3000
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  1,744.4000   1,664.8000   1,861.9000   -   -
Liabilities
  17,430.6000   18,396.3000   19,278.8000   19,996.6000   21,291.1000
Share Capital
  7,070.4000   7,080   7,205.5000   7,219.7000   7,234.9000
Total Equity
  8,545.3000   8,718.5000   9,241.7000   9,493.3000   9,685
Minority Interests
  -26.6000   -14.9000   -2.7000   9.6000   21.9000
Total liabilities equity
  25,975.9000   27,114.8000   28,520.5000   29,489.9000   30,976.1000

 

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
  5,147.8000   4,913.4000   5,586.7000   5,859.1000   5,508.2000
Depreciation (total)
  861.7000   880.1000   896.4000   929.4000   1,076.5000
Operating Result
  1,185.8000   1,143.9000   1,354.9000   1,267.2000   1,282.4000
Interest Income
  -374   -383.9000   -372.6000   -404   -525.8000
Income Before Taxes
  772.8000   723.9000   1,001.1000   805.2000   751.8000
Income Taxes
  97   102.2000   117.4000   47.5000   15.6000
Minority Interests Profit
  15.7000   11.7000   12.2000   12.3000   12.3000
Net Income
  669.9000   618.3000   879.7000   752.7000   731.3000

 

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
  2.8000   2.7200   3.8400   3.2700   3.1800
Dividend per Share
  1.9300   2.0500   2.1780   2.3300   2.4800

 

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
  1,749   1,753.8000   1,351.7000   1,801.9000   1,980.2000
Cash Flow from Investing Activities
  -1,080.3000   -1,533.7000   -1,913.8000   -2,152.2000   -2,471.7000
Cash Flow from Financing
  -805.8000   -98.4000   443.4000   349.3000   494
Decrease / Increase in Cash
  -137.1000   121.7000   -118.7000   -1   2.5000
Employees
  4,617   5,133   4,930   -   -