2024-05-01  9:59:55 PM Chg. +0.50 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
52.93USD +0.94% 56,796
Turnover: 3.01 mill.
-Bid Size: - -Ask Size: - 12.16 bill.USD 4.68% 16.65

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
  8,162.9080   8,524.9020   9,248.3590   9,553.7550   18,782.5000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,646.0790   9,988.5250   -   10,897.3180   23,917.1000
Inventories
  -   -   -   -   511
Accounts Receivable
  267.3270   258.2860   288.5790   290.6520   193.7000
Cash and Cash Equivalents
  4.5560   3.2310   3.0660   3.4320   160.3000
Current Assets
  700.9220   717.1410   768.3820   727.0500   1,681
Total Assets
  10,347.0010   10,705.6660   11,487.0740   11,624.3680   25,598.1000

 

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
  219.3510   220.9690   220.5220   204.1860   451.5000
Long-term debt
  3,215.5390   3,163.9500   3,388.6700   3,687.5550   6,636.3000
Liabilities to Banks
  358.3000   224   334.8000   376.8000   0.0000
Provisions
  1,089.7000   1,158.8000   1,329.7000   621.7000   1,599.2000
Liabilities
  7,045.6940   7,033.7030   7,653.8840   7,763.9310   15,607.4000
Share Capital
  658.4370   706.7670   708.9560   710.4710   8,685.2000
Total Equity
  3,301.3070   3,671.9630   3,833.1900   3,860.4370   9,990.7000
Minority Interests
  6.4510   15.2420   27.3150   -47.6850   -37.5000
Total liabilities equity
  10,347.0010   10,705.6660   11,487.0740   11,624.3680   25,598.1000

 

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
  2,601.7030   2,459.1640   2,562.0870   2,571.0030   4,275.9000
Depreciation (total)
  -   -   -   -   618.8000
Operating Result
  632.9580   620.9970   681.8830   658.7190   933.6000
Interest Income
  183.1180   176.8020   161.7260   171.0010   -279.6000
Income Before Taxes
  473.5950   453.7960   545.7400   487.7070   599.6000
Income Taxes
  151.2700   152   184.5400   151.1550   59
Minority Interests Profit
  9.0660   9.8670   14.6230   12.6320   10.2000
Net Income
  313.2590   291.9290   346.5770   33.8880   535.8000

 

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
  2.4000   2.1100   2.4300   2.2700   2.5000
Dividend per Share
  1.4000   1.4400   1.5200   1.6000   1.7350

 

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
  824.3550   714.5430   822.4200   912.4380   1,497.8000
Cash Flow from Investing Activities
  -838.7480   -649.7040   -1,012.7600   -780.4340   197.4000
Cash Flow from Financing
  14.4620   -66.1640   190.1750   -131.6380   -1,538.4000
Decrease / Increase in Cash
  .0690   -1.3250   -.1650   .3660   156.8000
Employees
  2,935   2,899   2,685   2,709   4,832