-  - Chg. - Volume Bid8:30:00 PM Ask8:30:00 PM Market Capitalization Dividend Y. P/E Ratio
89.92EUR - -
Turnover: -
-Bid Size: - -Ask Size: - 28.62 bill.EUR - -

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
  21,347   22,000.9000   23,620.1000   25,707.4000   26,982.4000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  29,377   31,228.2000   32,858.2000   34,945.1000   36,331.8000
Inventories
  539   548.2000   549.8000   528.6000   635.8000
Accounts Receivable
  1,350.7000   1,280.9000   1,176.5000   1,202.8000   1,505.7000
Cash and Cash Equivalents
  38.9000   84.5000   37.5000   24.8000   16.3000
Current Assets
  2,213.5000   2,247.6000   2,093.6000   2,083   2,656.7000
Total Assets
  31,590.5000   33,475.8000   34,951.8000   37,028.1000   38,988.5000

 

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
  859.9000   876.4000   908.1000   880.7000   1,005.7000
Long-term debt
  8,746.6000   9,994   11,211   11,728.1000   13,472.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,999.8000   3,388.1000   3,769.3000   4,059.8000   4,308.5000
Liabilities
  22,129.1000   23,686.9000   24,838.4000   26,558.4000   28,075.3000
Share Capital
  3.2000   3.2000   3.2000   3.2000   3.2000
Total Equity
  9,461.4000   9,788.9000   10,113.4000   10,469.7000   10,913.2000
Minority Interests
  -   23.4000   110.8000   162.4000   169.7000
Total liabilities equity
  31,590.5000   33,475.8000   34,951.8000   37,028.1000   38,988.5000

 

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
  7,648.5000   7,679.5000   7,523.1000   7,241.7000   8,316
Depreciation (total)
  798.6000   845.8000   926.3000   975.9000   1,074.3000
Operating Result
  1,785.2000   1,468.4000   1,531.4000   1,706.1000   1,714.9000
Interest Income
  415.7000   445.1000   501.5000   493.7000   471.1000
Income Before Taxes
  1,588.4000   1,230.3000   1,259.7000   1,429.3000   1,498.8000
Income Taxes
  383.5000   169.8000   125   227.9000   200.3000
Minority Interests Profit
  -   -   .5000   -.3000   3
Net Income
  1,203.7000   1,059.3000   1,134   1,199.9000   1,300.3000

 

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
  3.8100   3.3600   3.6000   3.8000   4.1200
Dividend per Share
  2.0800   2.2100   2.3600   2.5300   2.7100

 

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
  2,079.6000   2,445.5000   2,345.5000   2,196   2,032.7000
Cash Flow from Investing Activities
  -2,239.6000   -2,384.4000   -2,494.9000   -2,806.8000   -2,311.8000
Cash Flow from Financing
  161.4000   26.4000   85.6000   601.1000   294
Decrease / Increase in Cash
  1.4000   87.5000   -63.8000   -9.7000   14.9000
Employees
  8,129   7,878   7,509   7,273   6,938