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

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  7,552.8000   7,588.6000   7,777.4000   8,020.1000   8,383.5000
Intangible Assets
  246.4000   182.3000   141.1000   106.5000   133.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  19,346.9000   19,345.1000   19,710.2000   20,052.6000   21,077.8000
Inventories
  -   -   -   -   -
Accounts Receivable
  962.9000   994.8000   1,105.9000   1,102.7000   1,125.9000
Cash and Cash Equivalents
  32.4000   67.8000   83.3000   70.5000   47.1000
Current Assets
  1,230.3000   1,284.5000   1,436.8000   1,564.4000   1,606
Total Assets
  20,577.2000   20,629.6000   21,147   21,617   22,683.8000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  577.4000   553.8000   598.1000   761.5000   777.9000
Long-term debt
  7,568.7000   7,653.1000   7,480.7000   7,646.8000   7,758.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,131.8000   1,210.2000   796.4000   1,028.3000   1,180.6000
Liabilities
  12,800.6000   12,935.9000   13,185.9000   13,687.5000   14,562.9000
Share Capital
  3.5000   3.5000   3.5000   3.5000   3.5000
Total Equity
  7,776.6000   7,693.7000   7,961.1000   7,929.5000   8,120.9000
Minority Interests
  2.5000   2.4000   2.3000   2.4000   2.7000
Total liabilities equity
  20,577.2000   20,629.6000   21,147   21,617   22,683.8000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  9,115   9,387.7000   10,041.5000   10,040.9000   10,299.4000
Depreciation (total)
  970.6000   991.1000   1,036.3000   1,033.4000   1,040.5000
Operating Result
  1,558.8000   1,537.5000   1,668.5000   1,735.8000   1,787.2000
Interest Income
  -364.1000   -370.4000   -360.9000   -382.2000   -385.6000
Income Before Taxes
  1,195.9000   965.9000   1,282.1000   1,320.9000   1,295.8000
Income Taxes
  445.5000   352.7000   3.1000   283.3000   222
Minority Interests Profit
  -.5000   -.6000   -.6000   -.7000   -.5000
Net Income
  749.9000   612.5880   1,278.4000   1,036.8980   1,073.2860

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  2.1400   1.7900   3.7900   3.1700   3.3400
Dividend per Share
  1.1600   1.2400   1.3300   1.4400   1.5600

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,679.7000   1,847.8000   1,910.7000   2,242.8000   2,352.1000
Cash Flow from Investing Activities
  -1,482.8000   -961.2000   -1,383.4000   -1,229.1000   -1,719
Cash Flow from Financing
  -239.7000   -851.2000   -511.8000   -1,059.5000   -589
Decrease / Increase in Cash
  -42.8000   35.4000   15.5000   -45.8000   44.1000
Employees
  33,000   33,000   35,000   36,000   36,000