2024-12-30  6:51:11 PM Chg. -1.44 Volume Bid- Ask2024-12-30 Market Capitalization Dividend Y. P/E Ratio
180.42USD -0.79% 14,126
Turnover: 2.55 mill.
-Bid Size: - 181.80Ask Size: 200 84.23 bill.USD 3.58% 56.68

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
  12,084.4000   12,808.7000   19,784   19,998.3000   19,788.8000
Intangible Assets
  12,318.4000   13,839.8000   20,727.2000   17,983.3000   16,520.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  40,247.8000   44,327.9000   66,158.5000   63,572.2000   62,317.6000
Inventories
  -   -   -   -   -
Accounts Receivable
  462.2000   511.6000   728.9000   758.3000   669.7000
Cash and Cash Equivalents
  1,501.2000   1,746.3000   1,949.9000   2,028.4000   1,973.3000
Current Assets
  2,553.8000   2,905.6000   3,729.4000   3,622.3000   3,710
Total Assets
  42,801.6000   47,233.5000   69,887.9000   67,194.5000   66,027.6000

 

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
  148.1000   139.1000   272.4000   218.6000   258.7000
Long-term debt
  21,127.2000   28,497.7000   38,685.5000   34,156   35,734
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  -   -   -   -   -
Liabilities
  37,311.2000   42,665.1000   60,818.3000   54,786   55,162.2000
Share Capital
  4.5000   4.6000   4.7000   4.8000   4.8000
Total Equity
  5,490.4000   4,568.4000   9,069.6000   12,408.5000   10,865.4000
Minority Interests
  435   474.9000   3,988.4000   6,836.1000   6,667.2000
Total liabilities equity
  42,801.6000   47,233.5000   69,887.9000   67,194.5000   66,027.6000

 

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
  7,580.3000   8,041.5000   9,356.9000   10,711.1000   11,144.2000
Depreciation (total)
  1,778.4000   1,882.3000   2,332.6000   3,355.1000   3,086.5000
Operating Result
  2,688.4000   2,887.5000   3,132   2,352.3000   3,024.9000
Interest Income
  -814.2000   -793.5000   -870.9000   -1,136.5000   -1,398.2000
Income Before Taxes
  1,916.4000   1,821.1000   2,829.4000   1,720.7000   1,521.3000
Income Taxes
  .2000   -129.6000   -261.8000   -24   -154.2000
Minority Interests Profit
  -28.8000   -.9000   .1000   69.1000   116.2000
Net Income
  1,887.8000   1,690.6000   2,567.7000   1,765.8000   1,483.3000

 

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
  4.2700   3.8100   5.6900   3.8300   3.1800
Dividend per Share
  3.7800   4.5300   5.2100   5.8600   6.4500

 

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
  3,752.6000   3,881.4000   4,819.9000   3,696.2000   4,722.4000
Cash Flow from Investing Activities
  -3,987.5000   -4,784.6000   -20,692.2000   -2,355.2000   -1,695.5000
Cash Flow from Financing
  521.7000   1,215.3000   16,424.5000   -1,423.2000   -3,097.4000
Decrease / Increase in Cash
  273.1000   283.4000   481.9000   -202.6000   -47.3000
Employees
  5,454   5,618   6,378   -   -