4/16/2021  9:59:55 PM Chg. +1.46 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
248.59USD +0.59% 63,209
Turnover: 15.69 mill.
-Bid Size: - -Ask Size: - 110.48 bill.USD 1.82% 65.25

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
  10,517.3000   11,101   11,247.1000   12,084.4000   12,808.7000
Intangible Assets
  11,274.6000   11,783.3000   11,174.3000   12,318.4000   13,839.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  308.4000   513.6000   459   462.2000   511.6000
Cash and Cash Equivalents
  787.2000   802.1000   1,208.7000   1,501.2000   1,746.3000
Current Assets
  1,689.9000   2,038.1000   2,385.1000   2,553.8000   2,905.6000
Total Assets
  30,879.2000   33,214.3000   33,010.4000   42,801.6000   47,233.5000

 

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
  118.7000   142.9000   130.8000   148.1000   139.1000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  22,811.7000   25,260   26,106   36,214.7000   42,453
Share Capital
  -   -   -   -   -
Total Equity
  6,763.9000   6,241.5000   5,336.1000   5,055.4000   4,093.5000
Minority Interests
  212.3000   586.6000   563.5000   435   474.9000
Total liabilities equity
  30,879.2000   33,214.3000   33,010.4000   42,801.6000   47,233.5000

 

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
  5,785.7000   6,663.9000   7,440.1000   7,580.3000   8,041.5000
Depreciation (total)
  1,525.6000   1,715.9000   2,110.8000   1,778.4000   1,882.3000
Operating Result
  1,853   1,998.4000   1,905   2,688.4000   2,887.5000
Interest Income
  -680.5000   -703.4000   -770.9000   -767.4000   -753.8000
Income Before Taxes
  1,125.9000   1,256.1000   1,154.6000   1,916.4000   1,821.1000
Income Taxes
  155.5000   30.7000   -110.1000   -.2000   129.6000
Minority Interests Profit
  -13.9000   13.5000   -28.3000   -28.8000   -.9000
Net Income
  956.4000   1,238.9000   1,236.4000   1,887.8000   1,690.6000

 

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
  2.0000   2.6900   2.7900   4.2700   3.8100
Dividend per Share
  2.1700   2.6200   3.1500   3.7800   4.5300

 

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
  2,703.6000   2,925.6000   3,748.3000   3,752.6000   3,881.4000
Cash Flow from Investing Activities
  -2,107.4000   -2,800.9000   -2,749.5000   -3,987.5000   -4,784.6000
Cash Flow from Financing
  -99.3000   -113   -607.7000   521.7000   1,215.3000
Decrease / Increase in Cash
  466.5000   18.4000   350   273.1000   283.4000
Employees
  4,507   4,752   5,026   5,454   5,618