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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  7,588.6000   7,777.4000   8,020.1000   8,383.5000   8,726.2000
Intangible Assets
  182.3000   141.1000   106.5000   133.9000   173.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  19,345.1000   19,710.2000   20,052.6000   21,077.8000   21,912.2000
Inventories
  -   -   -   -   -
Accounts Receivable
  994.8000   1,105.9000   1,102.7000   1,125.9000   1,091.3000
Cash and Cash Equivalents
  67.8000   83.3000   70.5000   47.1000   38.2000
Current Assets
  1,284.5000   1,436.8000   1,564.4000   1,606   1,521.8000
Total Assets
  20,629.6000   21,147   21,617   22,683.8000   23,434

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  553.8000   598.1000   761.5000   777.9000   779
Long-term debt
  7,653.1000   7,480.7000   7,646.8000   7,758.6000   8,766.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,210.2000   796.4000   1,028.3000   1,180.6000   1,238.8000
Liabilities
  12,935.9000   13,185.9000   13,687.5000   14,562.9000   14,945.2000
Share Capital
  3.5000   3.5000   3.5000   3.5000   3.2000
Total Equity
  7,693.7000   7,961.1000   7,929.5000   8,120.9000   8,488.8000
Minority Interests
  2.4000   2.3000   2.4000   2.7000   4.9000
Total liabilities equity
  20,629.6000   21,147   21,617   22,683.8000   23,434

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  9,387.7000   10,041.5000   10,040.9000   10,299.4000   10,153.6000
Depreciation (total)
  991.1000   1,036.3000   1,033.4000   1,040.5000   1,075.9000
Operating Result
  1,537.5000   1,668.5000   1,735.8000   1,787.2000   1,709.1000
Interest Income
  -370.4000   -360.9000   -382.2000   -385.6000   -350.4000
Income Before Taxes
  965.9000   1,282.1000   1,320.9000   1,295.8000   1,142.7000
Income Taxes
  352.7000   3.1000   283.3000   222   173.1000
Minority Interests Profit
  -.6000   -.6000   -.7000   -.5000   -2.4000
Net Income
  612.5880   1,278.4000   1,036.8980   1,073.2860   967.2370

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.7900   3.7900   3.1700   3.3400   3.0300
Dividend per Share
  1.2400   1.3300   1.4400   1.5600   1.6600

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,847.8000   1,910.7000   2,242.8000   2,352.1000   2,471.6000
Cash Flow from Investing Activities
  -961.2000   -1,383.4000   -1,229.1000   -1,719   -1,922.8000
Cash Flow from Financing
  -851.2000   -511.8000   -1,059.5000   -589   -612
Decrease / Increase in Cash
  35.4000   15.5000   -45.8000   44.1000   -63.2000
Employees
  33,000   35,000   36,000   36,000   35,000