2024-05-22  10:10:00 PM Chg. +0.29 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
186.77USD +0.16% 694,557
Turnover: 81.95 mill.
176.51Bid Size: 100 190.00Ask Size: 100 58.82 bill.USD 1.10% 34.14

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
  7,777.4000   8,020.1000   8,383.5000   8,726.2000   9,232.1000
Intangible Assets
  141.1000   106.5000   133.9000   173.1000   259.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  19,710.2000   20,052.6000   21,077.8000   21,912.2000   23,244.2000
Inventories
  -   -   -   -   -
Accounts Receivable
  1,105.9000   1,102.7000   1,125.9000   1,091.3000   1,271.4000
Cash and Cash Equivalents
  83.3000   70.5000   47.1000   38.2000   29
Current Assets
  1,436.8000   1,564.4000   1,606   1,521.8000   1,710.8000
Total Assets
  21,147   21,617   22,683.8000   23,434   24,955

 

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
  598.1000   761.5000   777.9000   779   910
Long-term debt
  7,480.7000   7,646.8000   7,758.6000   8,766.1000   9,546.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  796.4000   1,028.3000   1,180.6000   1,238.8000   1,229.5000
Liabilities
  13,185.9000   13,687.5000   14,562.9000   14,945.2000   15,975.3000
Share Capital
  3.5000   3.5000   3.5000   3.2000   3.2000
Total Equity
  7,961.1000   7,929.5000   8,120.9000   8,488.8000   8,979.7000
Minority Interests
  2.3000   2.4000   2.7000   4.9000   .8000
Total liabilities equity
  21,147   21,617   22,683.8000   23,434   24,955

 

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
  10,041.5000   10,040.9000   10,299.4000   10,153.6000   11,295
Depreciation (total)
  1,036.3000   1,033.4000   1,040.5000   1,075.9000   1,185.5000
Operating Result
  1,668.5000   1,735.8000   1,787.2000   1,709.1000   2,076.2000
Interest Income
  -360.9000   -382.2000   -385.6000   -350.4000   -312.1000
Income Before Taxes
  1,282.1000   1,320.9000   1,295.8000   1,142.7000   1,575.1000
Income Taxes
  3.1000   283.3000   222   173.1000   282.8000
Minority Interests Profit
  -.6000   -.7000   -.5000   -2.4000   -1.9000
Net Income
  1,278.4000   1,036.8980   1,073.2860   967.2370   1,290.4050

 

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
  3.7900   3.1700   3.3400   3.0300   4.0500
Dividend per Share
  1.3300   1.4400   1.5600   1.6600   1.7700

 

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
  1,910.7000   2,242.8000   2,352.1000   2,471.6000   2,786.7000
Cash Flow from Investing Activities
  -1,383.4000   -1,229.1000   -1,719   -1,922.8000   -2,466.1000
Cash Flow from Financing
  -511.8000   -1,059.5000   -589   -612   -329.2000
Decrease / Increase in Cash
  15.5000   -45.8000   44.1000   -63.2000   -8.6000
Employees
  35,000   36,000   36,000   35,000   35,000