2024-04-19  7:06:38 PM Chg. +1.29 Volume Bid7:06:38 PM Ask7:06:38 PM Market Capitalization Dividend Y. P/E Ratio
74.26USD +1.77% 217,159
Turnover: 9.71 mill.
74.25Bid Size: 100 74.29Ask Size: 200 8.4 bill.USD 4.71% 16.75

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
  13,198.4350   13,727.5750   14,184.0580   14,522.2680   15,803.1270
Intangible Assets
  290.5640   282.5700   273.6930   258.8800   267.1100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  17,449.2170   18,822.1020   20,452.1220   20,972.8510   22,734.1860
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  10.2830   59.9680   9.9690   4.8320   4.9550
Current Assets
  1,030.0300   1,198.3190   1,551.1000   1,750.5540   1,926.9670
Total Assets
  18,479.2470   20,020.4210   22,003.2220   22,723.4050   24,661.1530

 

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
  346.4480   318.5850   393.0830   430.4250   442.4550
Long-term debt
  4,832.5580   6,314.2660   6,913.7350   7,741.2860   7,540.6220
Liabilities to Banks
  88   93.5000   96   -   -
Provisions
  2,045.8000   2,192.4000   2,369.2000   -   -
Liabilities
  12,926.0590   14,267.6280   15,981.7620   16,563.5290   18,376.2910
Share Capital
  2,659.5610   2,677.4820   2,702.7430   2,724.7400   2,752.6760
Total Equity
  5,553.1880   5,752.7930   6,021.4600   6,159.8760   6,284.8620
Minority Interests
  122.5400   119.2900   115.2600   111.2290   107.1980
Total liabilities equity
  18,479.2470   20,020.4210   22,003.2220   22,723.4050   24,661.1530

 

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
  3,471.2090   3,586.9820   3,803.8350   4,324.3850   4,695.9910
Depreciation (total)
  -   -   -   -   -
Operating Result
  671.9600   788.1520   805.3100   731.9110   824.6400
Interest Income
  216.7230   228.9710   233.2620   255.5390   331.3230
Income Before Taxes
  542.0400   648.2250   746.0300   575.6530   595.6930
Income Taxes
  -15.7730   78.1730   110.0860   74.8270   76.9120
Minority Interests Profit
  19.4930   19   17.2240   17.2240   17.2240
Net Income
  538.3200   550.5590   618.7200   483.6020   501.5570

 

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
  4.7900   4.8900   5.4800   4.2700   4.4200
Dividend per Share
  3.0400   3.2300   3.3600   3.4300   3.4900

 

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
  956.7260   966.3650   860.0140   1,241.4410   1,207.6970
Cash Flow from Investing Activities
  -1,130.9770   -1,277.8180   -1,386.9290   -1,618.0460   -1,694.2490
Cash Flow from Financing
  178.7680   361.1380   476.9160   371.4680   486.6750
Decrease / Increase in Cash
  4.5170   49.6850   -49.9990   -5.1370   .1230
Employees
  6,210   6,026   6,000   -   -