2024-05-31  10:00:00 PM Chg. +1.3700 Volume Bid10:18:17 PM Ask10:18:17 PM Market Capitalization Dividend Y. P/E Ratio
54.6600USD +2.57% 3.49 mill.
Turnover: 142.11 mill.
53.9700Bid Size: 100 55.0000Ask Size: 100 12.57 bill.USD 4.54% 17.19

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
  8,524.9020   9,248.3590   9,553.7550   18,782.5000   19,184.4000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,988.5250   -   10,897.3180   23,917.1000   24,508.2000
Inventories
  -   -   -   511   481.6000
Accounts Receivable
  258.2860   288.5790   290.6520   193.7000   228.5000
Cash and Cash Equivalents
  3.2310   3.0660   3.4320   160.3000   23.2000
Current Assets
  717.1410   768.3820   727.0500   1,681   1,467.7000
Total Assets
  10,705.6660   11,487.0740   11,624.3680   25,598.1000   25,975.9000

 

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
  220.9690   220.5220   204.1860   451.5000   528.8000
Long-term debt
  3,163.9500   3,388.6700   3,687.5550   6,636.3000   8,746.7000
Liabilities to Banks
  224   334.8000   376.8000   0.0000   0.0000
Provisions
  1,158.8000   1,329.7000   621.7000   1,599.2000   1,744.4000
Liabilities
  7,033.7030   7,653.8840   7,763.9310   15,607.4000   17,430.6000
Share Capital
  706.7670   708.9560   710.4710   8,685.2000   7,070.4000
Total Equity
  3,671.9630   3,833.1900   3,860.4370   9,990.7000   8,545.3000
Minority Interests
  15.2420   27.3150   -47.6850   -37.5000   -26.6000
Total liabilities equity
  10,705.6660   11,487.0740   11,624.3680   25,598.1000   25,975.9000

 

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
  2,459.1640   2,562.0870   2,571.0030   4,275.9000   5,147.8000
Depreciation (total)
  -   -   -   618.8000   861.7000
Operating Result
  620.9970   681.8830   658.7190   933.6000   1,185.8000
Interest Income
  176.8020   161.7260   171.0010   -279.6000   -374
Income Before Taxes
  453.7960   545.7400   487.7070   599.6000   772.8000
Income Taxes
  152   184.5400   151.1550   59   97
Minority Interests Profit
  9.8670   14.6230   12.6320   10.2000   15.7000
Net Income
  291.9290   346.5770   33.8880   535.8000   669.9000

 

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
  2.1100   2.4300   2.2700   2.5000   2.8000
Dividend per Share
  1.4400   1.5200   1.6000   1.7350   1.9300

 

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
  714.5430   822.4200   912.4380   1,497.8000   1,749
Cash Flow from Investing Activities
  -649.7040   -1,012.7600   -780.4340   197.4000   -1,080.3000
Cash Flow from Financing
  -66.1640   190.1750   -131.6380   -1,538.4000   -805.8000
Decrease / Increase in Cash
  -1.3250   -.1650   .3660   156.8000   -137.1000
Employees
  2,899   2,685   2,709   4,832   4,617