2024-04-15  10:10:00 PM Chg. -0.37 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
166.42USD -0.22% 545,600
Turnover: 55.51 mill.
69.42Bid Size: 100 172.88Ask Size: 100 11.19 bill.USD 0.48% 16.08

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
  5,016.6980   5,373.1240   5,874.2750   5,918.4580   6,124.5290
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,752.3160   10,195.0100   10,829.9870   10,956.8480   11,156.2520
Inventories
  -   -   -   -   -
Accounts Receivable
  1,560.8470   1,728.9280   1,746.6350   2,017.7220   2,238.2650
Cash and Cash Equivalents
  61.2680   1,224.4900   115.3010   102.8180   119.4390
Current Assets
  1,915.9340   3,281.8690   2,263.5560   2,537.3400   2,811.3500
Total Assets
  11,668.2500   13,476.8790   13,093.5430   13,494.1880   13,967.6020

 

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
  446.9570   570.5230   658.9000   636.6010   613.9740
Long-term debt
  3,896.5770   3,524.2530   4,141.8790   4,726.5330   4,785.7830
Liabilities to Banks
  -   -   -   -   -
Provisions
  27.6000   -   -   -   -
Liabilities
  6,089.3790   7,074.9120   6,900.4900   7,528.8380   7,770.8870
Share Capital
  .7940   .7780   .6980   .6370   .5990
Total Equity
  5,578.8710   6,401.9670   6,193.0530   5,965.3500   6,196.7150
Minority Interests
  74.7660   84.8210   103.3890   44.7680   47.7140
Total liabilities equity
  11,668.2500   13,476.8790   13,093.5430   13,494.1880   13,967.6020

 

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
  11,378.2590   11,558.8970   12,642.1170   13,399.3700   14,281.9760
Depreciation (total)
  490.3920   510.4930   533.2130   581.8610   568.0410
Operating Result
  1,215.9080   1,358.3540   1,363.0940   1,003.5550   1,175.3810
Interest Income
  162.7330   106.2850   83.6720   126.8890   206.6740
Income Before Taxes
  1,066.3370   1,252.0830   1,293.3130   866.2600   940.4260
Income Taxes
  238.7940   299.2930   305.6810   209.2780   221.1190
Minority Interests Profit
  12.6890   8.8370   -3.9580   -18.6270   1.5120
Net Income
  814.8540   943.9530   991.5900   675.6090   717.7950

 

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
  9.1600   11.0600   11.9900   9.2300   10.3500
Dividend per Share
  0.6000   0.2000   0.8000   0.8000   0.8000

 

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
  1,438.4690   2,360.1690   883.6950   996.0230   1,267.7970
Cash Flow from Investing Activities
  -688.4100   -802.5620   -914.4660   -647.2960   -763.2750
Cash Flow from Financing
  -845.0360   -384.8590   -1,068.9500   -318.4000   -493.9450
Decrease / Increase in Cash
  -94.0180   1,173.4870   -1,100.2200   21.9030   13.6330
Employees
  80,800   -   -   -   -