2024-04-18  6:05:25 PM Chg. +0.23 Volume Bid6:05:40 PM Ask6:05:40 PM Market Capitalization Dividend Y. P/E Ratio
77.92USD +0.30% 16,225
Turnover: 1.26 mill.
77.93Bid Size: 200 77.95Ask Size: 100 45.45 bill.USD 4.90% 14.20

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  12,571.4030   12,698.1260   14,766.6510   18,348.6850   19,154.9280
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  958.8070   1,003.1560   969.1500   861.8440   805.0320
Fixed Assets
  14,709.0670   15,081.4790   16,833.0390   20,341.7870   21,208.9790
Inventories
  200.9460   432.5940   437.8410   506.6750   370.9880
Accounts Receivable
  872.4300   1,202.9510   818.9580   835.1210   829.7960
Cash and Cash Equivalents
  248.8750   37.1930   11.9750   20.9580   524.4960
Current Assets
  1,429.6840   1,764.4580   1,398.6320   1,470.3340   1,869.7750
Total Assets
  16,138.7510   16,845.9370   18,231.6710   21,812.1210   23,078.7540

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  874.7310   1,140.5710   1,118.1020   1,209.9000   719.3020
Long-term debt
  7,919.9960   8,091.6290   8,899.5780   12,504.0530   14,228.4210
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,623.8000   52.7000   219.7000   536.1000   669.7000
Liabilities
  12,709.8360   11,160.5850   11,652.1280   15,586.1700   17,036.3560
Share Capital
  2.4580   4.2320   4.4500   4.4500   4.7490
Total Equity
  3,428.9150   5,685.3520   6,579.5430   6,225.9510   6,042.3980
Minority Interests
  3,240.1700   157.4850   0.0000   0.0000   -
Total liabilities equity
  16,138.7510   16,845.9370   18,231.6710   21,812.1210   23,078.7540

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  8,920.9340   12,173.9070   12,593.1960   10,164.3670   8,542.2420
Depreciation (total)
  391.5850   406.3350   428.5570   476.5350   578.6620
Operating Result
  1,285.6760   1,380.8950   1,835.4640   1,914.3530   1,361.3570
Interest Income
  -469.6510   -485.6580   -469.6200   -491.7730   -712.8860
Income Before Taxes
  957.9560   1,040.8010   1,517.9350   1,650.9910   802.3160
Income Taxes
  -212.4060   -447.2820   -362.9030   -372.4140   -189.5070
Minority Interests Profit
  391.4600   205.6780   3.3290   0.0000   -
Net Income
  352.0390   387.0740   1,150.6030   1,277.4770   611.7090

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.6700   1.3000   2.8000   3.0900   1.4200
Dividend per Share
  2.4600   2.7200   3.2450   3.5300   3.7400

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,351.6140   1,315.4120   2,186.7190   1,946.7790   1,899.0680
Cash Flow from Investing Activities
  -615.4450   -567.6330   -2,114.8880   -3,768.7580   -2,270.5290
Cash Flow from Financing
  -584.7920   -959.4610   -97.0490   1,830.9620   874.9990
Decrease / Increase in Cash
  151.3770   -211.6820   -25.2180   8.9830   503.5380
Employees
  2,384   2,470   2,684   2,882   2,886