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

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  6,910.3000   7,036.8000   7,165.3000   7,552.8000   7,588.6000
Intangible Assets
  358.7000   315.8000   298.9000   246.4000   182.3000
Long-Term Investments
  164.2000   169.7000   -   -   -
Fixed Assets
  -   -   18,703   19,346.9000   19,345.1000
Inventories
  -   -   -   -   -
Accounts Receivable
  836.6000   890.7000   930.4000   962.9000   994.8000
Cash and Cash Equivalents
  67.6000   213.3000   75.2000   32.4000   67.8000
Current Assets
  1,231.3000   1,421.9000   1,391   1,230.3000   1,284.5000
Total Assets
  19,616.9000   19,949.2000   20,094   20,577.2000   20,629.6000

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  474.5000   511.4000   527.3000   577.4000   553.8000
Long-term debt
  -   -   7,050.8000   7,568.7000   7,653.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,232.7000   1,185.4000   1,149   1,131.8000   1,210.2000
Liabilities
  11,911.2000   12,043.1000   12,346.2000   12,800.6000   12,935.9000
Share Capital
  -   -   4.1000   3.5000   3.5000
Total Equity
  7,703.3000   7,903.5000   7,747.8000   7,776.6000   7,693.7000
Minority Interests
  2.4000   2.6000   2.5000   2.5000   2.4000
Total liabilities equity
  19,616.9000   19,949.2000   20,094   20,577.2000   20,629.6000

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  8,118.3000   8,417.2000   8,788.3000   9,115   9,387.7000
Depreciation (total)
  848.5000   877.4000   906.9000   970.6000   991.1000
Operating Result
  1,320.6000   1,210.3000   1,233.1000   1,558.8000   1,537.5000
Interest Income
  -387.5000   -359.3000   -348.1000   -364.1000   -370.4000
Income Before Taxes
  823.9000   851.2000   885.3000   1,195.9000   965.9000
Income Taxes
  251.8000   262.1000   337.4000   445.5000   352.7000
Minority Interests Profit
  -.3000   -.2000   -.3000   -.5000   -.6000
Net Income
  571.8000   588.9000   547.6000   749.9000   612.5880

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  1.5600   1.6300   1.5400   2.1400   1.7900
Dividend per Share
  0.9100   0.9900   1.0800   1.1600   1.2400

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,513.8000   1,548.2000   1,529.8000   1,679.7000   1,847.8000
Cash Flow from Investing Activities
  -937.6000   -933.8000   -959.8000   -1,482.8000   -961.2000
Cash Flow from Financing
  -574.9000   -468.7000   -708.1000   -239.7000   -851.2000
Decrease / Increase in Cash
  1.3000   145.7000   -138.1000   -42.8000   35.4000
Employees
  30,000   31,000   31,000   33,000   33,000