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

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  7,036.8000   7,165.3000   7,552.8000   7,588.6000   7,777.4000
Intangible Assets
  315.8000   298.9000   246.4000   182.3000   141.1000
Long-Term Investments
  169.7000   -   -   -   -
Fixed Assets
  -   18,703   19,346.9000   19,345.1000   19,710.2000
Inventories
  -   -   -   -   -
Accounts Receivable
  890.7000   930.4000   962.9000   994.8000   1,105.9000
Cash and Cash Equivalents
  213.3000   75.2000   32.4000   67.8000   83.3000
Current Assets
  1,421.9000   1,391   1,230.3000   1,284.5000   1,436.8000
Total Assets
  19,949.2000   20,094   20,577.2000   20,629.6000   21,147

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  511.4000   527.3000   577.4000   553.8000   598.1000
Long-term debt
  -   7,050.8000   7,568.7000   7,653.1000   7,480.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,185.4000   1,149   1,131.8000   1,210.2000   796.4000
Liabilities
  12,043.1000   12,346.2000   12,800.6000   12,935.9000   13,185.9000
Share Capital
  -   4.1000   3.5000   3.5000   3.5000
Total Equity
  7,903.5000   7,747.8000   7,776.6000   7,693.7000   7,961.1000
Minority Interests
  2.6000   2.5000   2.5000   2.4000   2.3000
Total liabilities equity
  19,949.2000   20,094   20,577.2000   20,629.6000   21,147

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  8,417.2000   8,788.3000   9,115   9,387.7000   10,041.5000
Depreciation (total)
  877.4000   906.9000   970.6000   991.1000   1,036.3000
Operating Result
  1,210.3000   1,233.1000   1,558.8000   1,537.5000   1,668.5000
Interest Income
  -359.3000   -348.1000   -364.1000   -370.4000   -360.9000
Income Before Taxes
  851.2000   885.3000   1,195.9000   965.9000   1,282.1000
Income Taxes
  262.1000   337.4000   445.5000   352.7000   3.1000
Minority Interests Profit
  -.2000   -.3000   -.5000   -.6000   -.6000
Net Income
  588.9000   547.6000   749.9000   612.5880   1,278.4000

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  1.6300   1.5400   2.1400   1.7900   3.7900
Dividend per Share
  0.9900   1.0800   1.1600   1.2400   1.3300

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,548.2000   1,529.8000   1,679.7000   1,847.8000   1,910.7000
Cash Flow from Investing Activities
  -933.8000   -959.8000   -1,482.8000   -961.2000   -1,383.4000
Cash Flow from Financing
  -468.7000   -708.1000   -239.7000   -851.2000   -511.8000
Decrease / Increase in Cash
  145.7000   -138.1000   -42.8000   35.4000   15.5000
Employees
  31,000   31,000   33,000   33,000   35,000