2024-04-26  5:28:56 PM Chg. +0.03 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
172.94USD +0.02% 15,884
Turnover: 2.76 mill.
-Bid Size: - -Ask Size: - 81.25 bill.USD 3.70% 54.79

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  11,101   11,247.1000   12,084.4000   12,808.7000   19,784
Intangible Assets
  11,783.3000   11,174.3000   12,318.4000   13,839.8000   20,727.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  31,176.2000   30,625.3000   40,247.8000   44,327.9000   66,158.5000
Inventories
  -   -   -   -   -
Accounts Receivable
  513.6000   459   462.2000   511.6000   728.9000
Cash and Cash Equivalents
  802.1000   1,208.7000   1,501.2000   1,746.3000   1,949.9000
Current Assets
  2,038.1000   2,385.1000   2,553.8000   2,905.6000   3,729.4000
Total Assets
  33,214.3000   33,010.4000   42,801.6000   47,233.5000   69,887.9000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  142.9000   130.8000   148.1000   139.1000   272.4000
Long-term debt
  19,430.3000   18,405.1000   21,127.2000   28,497.7000   38,685.5000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  26,386.2000   27,110.8000   37,311.2000   42,665.1000   60,818.3000
Share Capital
  4.4000   4.5000   4.5000   4.6000   4.7000
Total Equity
  6,828.1000   5,899.6000   5,490.4000   4,568.4000   9,069.6000
Minority Interests
  586.6000   563.5000   435   474.9000   3,988.4000
Total liabilities equity
  33,214.3000   33,010.4000   42,801.6000   47,233.5000   69,887.9000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  6,663.9000   7,440.1000   7,580.3000   8,041.5000   9,356.9000
Depreciation (total)
  1,715.9000   2,110.8000   1,778.4000   1,882.3000   2,332.6000
Operating Result
  1,998.4000   1,905   2,688.4000   2,887.5000   3,132
Interest Income
  -   -   -814.2000   -793.5000   -870.9000
Income Before Taxes
  1,256.1000   1,154.6000   1,916.4000   1,821.1000   2,829.4000
Income Taxes
  -30.7000   110.1000   .2000   -129.6000   -261.8000
Minority Interests Profit
  13.5000   -28.3000   -28.8000   -.9000   .1000
Net Income
  1,151.5000   1,227   1,887.8000   1,690.6000   2,567.7000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  2.6900   2.7900   4.2700   3.8100   5.6900
Dividend per Share
  2.6200   3.1500   3.7800   4.5300   5.2100

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,925.6000   3,748.3000   3,752.6000   3,881.4000   4,819.9000
Cash Flow from Investing Activities
  -2,800.9000   -2,749.5000   -3,987.5000   -4,784.6000   -20,692.2000
Cash Flow from Financing
  -113   -607.7000   521.7000   1,215.3000   16,424.5000
Decrease / Increase in Cash
  18.4000   350   273.1000   283.4000   481.9000
Employees
  4,752   5,026   5,454   5,618   6,378