2024-11-14  9:59:57 PM Chg. +0.51 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
27.03USD +1.92% 175,818
Turnover: 4.79 mill.
-Bid Size: - -Ask Size: - 9.17 bill.USD 3.67% 8.19

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
  1,462.7660   1,512.8650   1,626   1,629   1,450
Intangible Assets
  2,522.8460   2,501.3610   3,467   3,340   3,186
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,858.4730   7,694.5030   10,146   9,366   9,094
Inventories
  20.1990   22.1980   11   10   -
Accounts Receivable
  241.7270   232.9860   670   672   722
Cash and Cash Equivalents
  69.0220   54.4310   106   71   191
Current Assets
  470.9010   478.2330   1,003   967   1,180
Total Assets
  8,329.3740   8,172.7360   11,149   10,333   10,274

 

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
  -   -   -   -   -
Long-term debt
  6,741.2430   6,884.5360   7,842   8,499   8,832
Liabilities to Banks
  -   -   -   -   -
Provisions
  8.2000   47.3000   70   266   478
Liabilities
  9,853.2480   9,989.6570   11,885   12,618   12,899
Share Capital
  .4530   .4346   .4000   .4000   .4000
Total Equity
  -1,523.8740   -1,816.9210   -736   -2,285   -2,625
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,329.3740   8,172.7360   11,149   10,333   10,274

 

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
  5,425.1290   5,770.6920   7,794   8,040   8,696
Depreciation (total)
  298.6020   300.7200   468   506   533
Operating Result
  1,640.8640   1,726.9480   1,647   858   2,015
Interest Income
  -345.8200   -350.0730   -390   -394   -415
Income Before Taxes
  1,264.2090   1,420.5740   1,197   430   1,526
Income Taxes
  -616.3010   -244.6810   -283   -299   -212
Minority Interests Profit
  -   -   -   -   -
Net Income
  647.9080   1,175.8930   914   131   1,314

 

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
  1.4000   2.6000   2.0000   0.3000   3.2000
Dividend per Share
  0.4100   0.4510   0.4961   0.5457   0.6588

 

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
  1,855.5890   1,880.4180   2,017   2,018   1,998
Cash Flow from Investing Activities
  -1,146.8120   -379.2760   -3   -741   -200
Cash Flow from Financing
  -853.6940   -1,515.1460   -1,959   -1,314   -1,682
Decrease / Increase in Cash
  -144.9170   -14.0040   55   -37   116
Employees
  2,575   2,699   4,534   5,726   5,590