11/13/2024  9:59:56 PM Chg. +0.36 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
108.18USD +0.33% 168,010
Turnover: 18.18 mill.
-Bid Size: - -Ask Size: - 63.19 bill.USD 3.53% 19.70

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
  14,766.6510   18,348.6850   19,154.9280   19,319.8740   19,952.5260
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  969.1500   861.8440   805.0320   797.6130   801.7940
Fixed Assets
  16,833.0390   20,341.7870   21,208.9790   21,247.2390   21,831.3190
Inventories
  437.8410   506.6750   370.9880   580.8990   580.7250
Accounts Receivable
  818.9580   835.1210   829.7960   1,441.7860   1,532.2920
Cash and Cash Equivalents
  11.9750   20.9580   524.4960   146.3910   220.2270
Current Assets
  1,398.6320   1,470.3340   1,869.7750   2,374.3740   2,547.7750
Total Assets
  18,231.6710   21,812.1210   23,078.7540   23,621.6130   24,379.0940

 

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
  1,118.1020   1,209.9000   719.3020   1,332.3910   1,359.4750
Long-term debt
  8,899.5780   12,504.0530   14,228.4210   12,747.6360   12,695.8340
Liabilities to Banks
  -   -   -   -   -
Provisions
  219.7000   536.1000   669.7000   1,166.7000   -
Liabilities
  11,652.1280   15,586.1700   17,036.3560   17,606.4500   17,885.2090
Share Capital
  4.4500   4.4500   4.7490   4.7490   4.7490
Total Equity
  6,579.5430   6,225.9510   6,042.3980   6,015.1630   6,493.8850
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  18,231.6710   21,812.1210   23,078.7540   23,621.6130   24,379.0940

 

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
  12,593.1960   10,164.3670   8,542.2420   16,540.3090   22,386.8920
Depreciation (total)
  428.5570   476.5350   578.6620   621.7010   626.1320
Operating Result
  1,835.4640   1,914.3530   1,361.3570   2,596.2590   2,807.4190
Interest Income
  -469.6200   -491.7730   -712.8860   -732.9240   -675.9460
Income Before Taxes
  1,517.9350   1,650.9910   802.3160   1,984.2040   2,249.6450
Income Taxes
  -362.9030   -372.4140   -189.5070   -484.4980   -527.4240
Minority Interests Profit
  3.3290   0.0000   -   -   -
Net Income
  1,150.6030   1,277.4770   611.7090   1,498.6060   1,721.1210

 

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
  2.8000   3.0900   1.4200   3.3600   3.8500
Dividend per Share
  3.2450   3.5300   3.7400   3.7400   3.7400

 

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
  2,186.7190   1,946.7790   1,899.0680   2,546.2720   2,905.9550
Cash Flow from Investing Activities
  -2,114.8880   -3,768.7580   -2,270.5290   -665.2920   -1,139.2360
Cash Flow from Financing
  -97.0490   1,830.9620   874.9990   -2,259.0850   -1,692.8830
Decrease / Increase in Cash
  -25.2180   8.9830   503.5380   -378.1050   73.8360
Employees
  2,684   2,882   2,886   2,847   -