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

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  7,165.3000   7,552.8000   7,588.6000   7,777.4000   8,020.1000
Intangible Assets
  298.9000   246.4000   182.3000   141.1000   106.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  18,703   19,346.9000   19,345.1000   19,710.2000   20,052.6000
Inventories
  -   -   -   -   -
Accounts Receivable
  930.4000   962.9000   994.8000   1,105.9000   1,102.7000
Cash and Cash Equivalents
  75.2000   32.4000   67.8000   83.3000   70.5000
Current Assets
  1,391   1,230.3000   1,284.5000   1,436.8000   1,564.4000
Total Assets
  20,094   20,577.2000   20,629.6000   21,147   21,617

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  527.3000   577.4000   553.8000   598.1000   761.5000
Long-term debt
  7,050.8000   7,568.7000   7,653.1000   7,480.7000   7,646.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,149   1,131.8000   1,210.2000   796.4000   1,028.3000
Liabilities
  12,346.2000   12,800.6000   12,935.9000   13,185.9000   13,687.5000
Share Capital
  4.1000   3.5000   3.5000   3.5000   3.5000
Total Equity
  7,747.8000   7,776.6000   7,693.7000   7,961.1000   7,929.5000
Minority Interests
  2.5000   2.5000   2.4000   2.3000   2.4000
Total liabilities equity
  20,094   20,577.2000   20,629.6000   21,147   21,617

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  8,788.3000   9,115   9,387.7000   10,041.5000   10,040.9000
Depreciation (total)
  906.9000   970.6000   991.1000   1,036.3000   1,033.4000
Operating Result
  1,233.1000   1,558.8000   1,537.5000   1,668.5000   1,735.8000
Interest Income
  -348.1000   -364.1000   -370.4000   -360.9000   -382.2000
Income Before Taxes
  885.3000   1,195.9000   965.9000   1,282.1000   1,320.9000
Income Taxes
  337.4000   445.5000   352.7000   3.1000   283.3000
Minority Interests Profit
  -.3000   -.5000   -.6000   -.6000   -.7000
Net Income
  547.6000   749.9000   612.5880   1,278.4000   1,036.8980

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  1.5400   2.1400   1.7900   3.7900   3.1700
Dividend per Share
  1.0800   1.1600   1.2400   1.3300   1.4400

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,529.8000   1,679.7000   1,847.8000   1,910.7000   2,242.8000
Cash Flow from Investing Activities
  -959.8000   -1,482.8000   -961.2000   -1,383.4000   -1,229.1000
Cash Flow from Financing
  -708.1000   -239.7000   -851.2000   -511.8000   -1,059.5000
Decrease / Increase in Cash
  -138.1000   -42.8000   35.4000   15.5000   -45.8000
Employees
  31,000   33,000   33,000   35,000   36,000