2024-05-03  10:10:00 PM Chg. +1.07 Volume Bid10:16:59 PM Ask10:16:59 PM Market Capitalization Dividend Y. P/E Ratio
201.32USD +0.53% 555,653
Turnover: 67.51 mill.
200.50Bid Size: 200 210.00Ask Size: 100 16.97 bill.USD 1.43% 41.94

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  1,748.9000   1,784.7000   2,636.6000   2,729.6000   2,815.4000
Intangible Assets
  4,340.8000   3,911.1000   4,034.5000   3,961.1000   3,735.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  13,885.4000   13,349.9000   15,065.2000   14,946.3000   15,054.9000
Inventories
  227.6000   237.3000   244.7000   423.2000   401.4000
Accounts Receivable
  1,481.3000   1,467.9000   1,543.9000   2,479.8000   2,261.5000
Cash and Cash Equivalents
  316.7000   -426.8000   -337.5000   -1,320.8000   1,472.7000
Current Assets
  2,682.6000   2,835.4000   2,981.2000   5,125.4000   5,330.5000
Total Assets
  16,568   16,185.3000   18,046.4000   20,071.7000   20,385.4000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  663   634.6000   632.3000   638.9000   621.3000
Long-term debt
  6,344.6000   6,041.9000   5,880.9000   5,419   5,501.1000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  948.3000   940   942.8000   905.4000   762.9000
Liabilities
  9,738   9,213.9000   10,479.4000   10,712   10,112
Share Capital
  12   11.7000   9   9   8.5000
Total Equity
  6,830   6,971.4000   7,567   9,359.7000   10,273.4000
Minority Interests
  20.8000   19.1000   20.1000   20.7000   20.6000
Total liabilities equity
  16,568   16,185.3000   18,046.4000   20,071.7000   20,385.4000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  10,441.4000   11,333.4000   11,554.8000   13,978.5000   16,120.9000
Depreciation (total)
  216.5000   231.7000   243.2000   275.4000   369.6000
Operating Result
  1,305.2000   1,325.7000   1,330.2000   2,445.4000   3,259.5000
Interest Income
  -235.1000   -244.2000   -240.7000   -207.4000   -212.1000
Income Before Taxes
  1,077.5000   1,268.3000   1,104.9000   2,219.1000   3,126.6000
Income Taxes
  -139.1000   384.4000   280   662.1000   747.1000
Minority Interests Profit
  5.8000   .2000   1.1000   .9000   -2.2000
Net Income
  1,227.1000   883.7000   823.8000   1,556.1000   2,377.3000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  11.9900   8.7100   8.4200   15.9900   24.6000
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,459.4000   1,305.4000   1,444.7000   2,135.3000   3,109.6000
Cash Flow from Investing Activities
  -2,228.7000   206.7000   -1,283.1000   -643.2000   -884.6000
Cash Flow from Financing
  631.9000   -1,389.9000   -252.7000   -517.4000   -2,065.8000
Decrease / Increase in Cash
  -116.9000   110.2000   -89.3000   983.3000   151.9000
Employees
  60,000   61,000   65,000   72,400   75,500