2024-05-31  2:04:54 PM Chg. +0.15 Volume Bid10:00:01 PM Ask10:00:01 PM Market Capitalization Dividend Y. P/E Ratio
149.55EUR +0.10% 2
Turnover: 299.10
151.20Bid Size: 39 151.65Ask Size: 39 39.09 bill.EUR - -

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
  4,738.0550   4,820.9340   5,168.9960   5,516.3470   5,284.5060
Intangible Assets
  1,067.1580   1,087.4360   1,128.6280   1,163.0630   1,155.0790
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  10,360.5330   10,837.8130   11,534.4260   12,607.0970   12,584.0920
Inventories
  -   -   -   -   -
Accounts Receivable
  485.1380   554.4580   609.5450   662.8080   630.2640
Cash and Cash Equivalents
  154.3820   433.8150   319.3050   326.7380   617.2940
Current Assets
  832.5690   1,176.8680   1,092.9030   1,130.5980   1,408.2720
Total Assets
  11,193.1020   12,014.6810   12,627.3290   13,737.6950   13,992.3640

 

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
  251.2530   330.5230   359.9670   436.9700   290.8200
Long-term debt
  3,616.7600   3,899.5720   4,153.4650   4,353.7820   4,708.6780
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,137.2000   968.8000   1,049.5000   1,099.9000   1,164.9000
Liabilities
  5,538.2250   5,740.6110   6,167.1410   6,799.3410   7,128.9260
Share Capital
  6,262.2120   4,187.5680   4,131.3070   4,135.3430   4,030.3680
Total Equity
  5,654.8770   6,274.0700   6,460.1880   6,938.3540   6,863.4380
Minority Interests
  7.3620   5.4000   5.5800   4.8500   4.1650
Total liabilities equity
  11,193.1020   12,014.6810   12,627.3290   13,737.6950   13,992.3640

 

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
  3,375.8630   4,630.4880   4,922.9410   5,388.6790   5,445.9900
Depreciation (total)
  393.6000   530.1870   572.7080   125.5220   131.3020
Operating Result
  452.2980   627.0980   832.2440   837.7780   412.4280
Interest Income
  -92.7090   -120.1240   -124.9340   -137.5910   -157.1220
Income Before Taxes
  361.3650   508.5100   707.1400   705.8910   253.9140
Income Taxes
  114.0440   68.9100   159.9860   139.2100   49.9220
Minority Interests Profit
  -.7810   -.6030   -.2830   .1600   .6850
Net Income
  246.5400   576.8170   546.8710   566.8410   204.6770

 

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
  1.0733   2.1900   2.0700   2.1500   0.7800
Dividend per Share
  0.4100   0.5000   0.5800   0.6650   0.7600

 

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
  795.3120   1,187.2600   1,411.2350   1,540.5470   1,408.5210
Cash Flow from Investing Activities
  -296.3950   -966.2320   -1,371.8200   -1,426.0060   -1,046.0430
Cash Flow from Financing
  -354.8690   56.7600   -187.5780   -95.8940   -78.2240
Decrease / Increase in Cash
  143.4500   279.5830   -149.4530   19.2550   291.1680
Employees
  14,671   15,283   16,356   18,204   18,933