2/1/2023  8:48:51 PM Chg. -0.03 Volume Bid8:49:00 PM Ask8:49:01 PM Market Capitalization Dividend Y. P/E Ratio
148.08USD -0.02% 831,997
Turnover: 75.76 mill.
147.96Bid Size: 100 148.17Ask Size: 100 127.11 bill.USD 3.72% 57.78

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  9,148.3110   9,580.0570   9,805.3150   12,932.8850   13,676
Intangible Assets
  403.5650   358.7350   351.2940   335.3240   307
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  20,211.7740   21,055   -   31,095.7900   31,556
Inventories
  -   -   -   -   -
Accounts Receivable
  329.2290   313.2960   373.5320   397.5850   501
Cash and Cash Equivalents
  175.6200   178.8100   567.5990   314.0940   277
Current Assets
  931.5020   981.2450   1,324.7610   1,133.7800   1,229
Total Assets
  21,143.2760   22,036.2450   22,675.0920   32,229.5700   32,785

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  167.6620   159.6290   188.5160   248.8170   313
Long-term debt
  11,807.5260   12,143.0190   12,069.3930   16,044.3690   16,575
Liabilities to Banks
  -   -   -   -   -
Provisions
  242.6000   199.9000   221.1000   339.1000   351
Liabilities
  14,406.0480   14,947.0240   15,117.9770   19,890.4880   20,751
Share Capital
  3.3390   3.3380   -   -   -
Total Equity
  6,737.2280   7,089.2210   7,557.1150   12,339.0820   12,034
Minority Interests
  21.0030   0.0000   0.0000   0.0000   -
Total liabilities equity
  21,143.2760   22,036.2450   22,675.0920   32,229.5700   32,785

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  3,689.8840   3,663.8510   3,921.2250   4,355.6050   5,423
Depreciation (total)
  -   -   -   -   -
Operating Result
  993.5760   946.1800   949.2160   1,044.0450   1,432
Interest Income
  .6160   1.9060   .7960   18.7610   5
Income Before Taxes
  388.1340   473.8290   373.8540   392   641
Income Taxes
  10.6400   51.4570   -16.8810   -26.0430   -19
Minority Interests Profit
  8.2610   3.3430   0.0000   0.0000   -
Net Income
  346.5250   1,477.0040   323.9820   386.2560   558

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  1.0400   4.4400   0.9500   1.0100   1.2300
Dividend per Share
  1.8700   3.3500   3.6100   3.9000   4.2800

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,666.1300   1,794.0250   1,782.2640   2,044.1860   2,502
Cash Flow from Investing Activities
  -1,242.9050   -1,959.7340   -1,410.2320   -10,494.0210   -1,795
Cash Flow from Financing
  -462.9870   -935.4760   -96.2920   8,195.1520   -733
Decrease / Increase in Cash
  -47.7740   -1,101.1850   275.7400   -254.6830   -26
Employees
  2,400   2,700   3,200   4,500   5,000