2024-05-17  10:10:00 PM Chg. +1.54 Volume Bid12:41:51 AM Ask12:41:51 AM Market Capitalization Dividend Y. P/E Ratio
117.67USD +1.33% 1.1 mill.
Turnover: 80.14 mill.
112.00Bid Size: 200 117.67Ask Size: 200 26.09 bill.USD 1.57% 31.89

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  9,702.7000   9,691   10,430   12,928.4000   14,548.5000
Intangible Assets
  1,810.1000   1,654   2,165.8000   1,983.2000   1,735
Long-Term Investments
  258.9000   240.8000   221.6000   490.5000   738.7000
Fixed Assets
  12,333.7000   11,864.4000   13,118.7000   15,519.3000   17,156.8000
Inventories
  141   137.7000   204.5000   164.7000   161.5000
Accounts Receivable
  515.8000   674.6000   827.6000   865.5000   855
Cash and Cash Equivalents
  140.2000   73.5000   137.2000   232.1000   331.1000
Current Assets
  920   1,006.8000   1,269.9000   1,418.9000   1,658.3000
Total Assets
  13,253.7000   12,871.2000   14,388.6000   16,938.2000   18,815.1000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  5,761.5000   4,606   4,703   5,632.4000   7,440.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  7,003.5000   7,146.8000   7,632.6000   9,467.4000   10,372.2000
Share Capital
  .1000   .2000   .2000   .2000   .2000
Total Equity
  6,250.2000   5,724.4000   6,756   7,470.8000   8,442.9000
Minority Interests
  4,788.8000   475.8000   595.7000   1,391.4000   3,522.1000
Total liabilities equity
  13,253.7000   12,871.2000   14,388.6000   16,938.2000   18,815.1000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  6,658.6000   6,690.9000   8,814.9000   10,484   8,671.1000
Depreciation (total)
  677.1000   757.7000   809.5000   815.9000   971.6000
Operating Result
  159.3000   55.8000   -122.4000   237.5000   192.9000
Interest Income
  -231.9000   -254.2000   -233.7000   -185.8000   -337.8000
Income Before Taxes
  -111.8000   -259.7000   -292.9000   65.9000   -46.7000
Income Taxes
  -39.6000   100.6000   397.1000   -5.5000   87.9000
Minority Interests Profit
  -209.7000   28.2000   50.2000   58.8000   250.4000
Net Income
  58.3000   -278.1000   -63.4000   -119.3000   -334

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  1.0900   -1.8000   -0.3100   -0.5300   -1.4400
Dividend per Share
  3.5275   3.6400   3.6400   3.6400   3.6400

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,034.7000   837.4000   939.5000   1,144   1,389.8000
Cash Flow from Investing Activities
  -2,399.6000   -558.6000   -1,892.7000   -3,146.9000   -3,071.9000
Cash Flow from Financing
  1,424.1000   -345.5000   1,016.9000   2,097.8000   1,781.1000
Decrease / Increase in Cash
  59.2000   -66.7000   63.7000   94.9000   99
Employees
  -   -   -   -   -