2024-11-08  9:59:59 PM Chg. +0.03 Volume Bid10:02:00 PM Ask1:32:27 AM Market Capitalization Dividend Y. P/E Ratio
26.13USD +0.11% 160,728
Turnover: 2.95 mill.
26.12Bid Size: 1 27.25Ask Size: 10 8.86 bill.USD 3.80% 7.92

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
  1,398.6930   1,462.7660   1,512.8650   1,626   1,629
Intangible Assets
  2,544.8010   2,522.8460   2,501.3610   3,467   3,340
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,360.9460   7,858.4730   7,694.5030   10,146   9,366
Inventories
  20.3630   20.1990   22.1980   11   10
Accounts Receivable
  223.0290   241.7270   232.9860   670   672
Cash and Cash Equivalents
  213.9390   69.0220   54.4310   106   71
Current Assets
  642.6490   470.9010   478.2330   1,003   967
Total Assets
  8,003.5950   8,329.3740   8,172.7360   11,149   10,333

 

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
  -   -   -   -   -
Long-term debt
  5,842.7640   6,741.2430   6,884.5360   7,842   8,499
Liabilities to Banks
  -   -   -   -   -
Provisions
  6.4000   8.2000   47.3000   70   266
Liabilities
  8,795.6100   9,853.2480   9,989.6570   11,885   12,618
Share Capital
  .4745   .4530   .4346   .4000   .4000
Total Equity
  -792.0150   -1,523.8740   -1,816.9210   -736   -2,285
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,003.5950   8,329.3740   8,172.7360   11,149   10,333

 

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
  5,017.2200   5,425.1290   5,770.6920   7,794   8,040
Depreciation (total)
  268.9790   298.6020   300.7200   468   506
Operating Result
  1,432.1290   1,640.8640   1,726.9480   1,647   858
Interest Income
  -331.2250   -345.8200   -350.0730   -390   -394
Income Before Taxes
  1,091.6600   1,264.2090   1,420.5740   1,197   430
Income Taxes
  -345.7270   -616.3010   -244.6810   -283   -299
Minority Interests Profit
  -   -   -   -   -
Net Income
  745.9330   647.9080   1,175.8930   914   131

 

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
  1.5000   1.4000   2.6000   2.0000   0.3000
Dividend per Share
  0.1000   0.4100   0.4510   0.4961   0.5457

 

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
  1,719.2370   1,855.5890   1,880.4180   2,017   2,018
Cash Flow from Investing Activities
  -210.1240   -1,146.8120   -379.2760   -3   -741
Cash Flow from Financing
  -1,407.0120   -853.6940   -1,515.1460   -1,959   -1,314
Decrease / Increase in Cash
  102.1010   -144.9170   -14.0040   55   -37
Employees
  2,402   2,575   2,699   4,534   5,726