06/11/2024  22:10:00 Chg. -16.38 Volume Bid01:56:50 Ask01:56:50 Market Capitalization Dividend Y. P/E Ratio
197.47USD -7.66% 8.13 mill.
Turnover: 1.26 bill.
197.50Bid Size: 100 197.89Ask Size: 100 92.28 bill.USD 3.27% 62.10

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  11,247.1000   12,084.4000   12,808.7000   19,784   19,998.3000
Intangible Assets
  11,174.3000   12,318.4000   13,839.8000   20,727.2000   17,983.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  30,625.3000   40,247.8000   44,327.9000   66,158.5000   63,572.2000
Inventories
  -   -   -   -   -
Accounts Receivable
  459   462.2000   511.6000   728.9000   758.3000
Cash and Cash Equivalents
  1,208.7000   1,501.2000   1,746.3000   1,949.9000   2,028.4000
Current Assets
  2,385.1000   2,553.8000   2,905.6000   3,729.4000   3,622.3000
Total Assets
  33,010.4000   42,801.6000   47,233.5000   69,887.9000   67,194.5000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  130.8000   148.1000   139.1000   272.4000   218.6000
Long-term debt
  18,405.1000   21,127.2000   28,497.7000   38,685.5000   34,156
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  -   -   -   -   -
Liabilities
  27,110.8000   37,311.2000   42,665.1000   60,818.3000   54,786
Share Capital
  4.5000   4.5000   4.6000   4.7000   4.8000
Total Equity
  5,899.6000   5,490.4000   4,568.4000   9,069.6000   12,408.5000
Minority Interests
  563.5000   435   474.9000   3,988.4000   6,836.1000
Total liabilities equity
  33,010.4000   42,801.6000   47,233.5000   69,887.9000   67,194.5000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  7,440.1000   7,580.3000   8,041.5000   9,356.9000   10,711.1000
Depreciation (total)
  2,110.8000   1,778.4000   1,882.3000   2,332.6000   3,355.1000
Operating Result
  1,905   2,688.4000   2,887.5000   3,132   2,352.3000
Interest Income
  -   -814.2000   -793.5000   -870.9000   -1,136.5000
Income Before Taxes
  1,154.6000   1,916.4000   1,821.1000   2,829.4000   1,720.7000
Income Taxes
  110.1000   .2000   -129.6000   -261.8000   -24
Minority Interests Profit
  -28.3000   -28.8000   -.9000   .1000   69.1000
Net Income
  1,227   1,887.8000   1,690.6000   2,567.7000   1,765.8000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  2.7900   4.2700   3.8100   5.6900   3.8300
Dividend per Share
  3.1500   3.7800   4.5300   5.2100   5.8600

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  3,748.3000   3,752.6000   3,881.4000   4,819.9000   3,696.2000
Cash Flow from Investing Activities
  -2,749.5000   -3,987.5000   -4,784.6000   -20,692.2000   -2,355.2000
Cash Flow from Financing
  -607.7000   521.7000   1,215.3000   16,424.5000   -1,423.2000
Decrease / Increase in Cash
  350   273.1000   283.4000   481.9000   -202.6000
Employees
  5,026   5,454   5,618   6,378   -