2024-04-19  9:59:58 PM Chg. +1.74 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
79.63USD +2.23% 61,970
Turnover: 4.93 mill.
-Bid Size: - -Ask Size: - 46.44 bill.USD 4.80% 14.50

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  10,114.3000   12,297.5000   11,662.4370   12,373.9890   12,571.4030
Intangible Assets
  996.2000   1,182.5000   -   -   -
Long-Term Investments
  -   -   1,132.6530   948.2210   958.8070
Fixed Assets
  -   -   13,997.3160   14,470.9010   14,709.0670
Inventories
  0.0000   0.0000   134.1340   204.7800   200.9460
Accounts Receivable
  1,349.4000   1,549.6000   745.4940   593.9790   872.4300
Cash and Cash Equivalents
  583.6000   149.3000   172.8120   97.6190   248.8750
Current Assets
  2,764.7000   2,370.8000   1,307.2440   975.2100   1,429.6840
Total Assets
  15,855.3000   17,707.6000   15,304.5600   15,446.1110   16,138.7510

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  1,333.5000   1,503.7000   891.4130   615.9820   874.7310
Long-term debt
  -   -   7,192.9290   8,323.5820   7,919.9960
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,592.8000   1,938.3000   1,395.2000   1,436.7000   1,623.8000
Liabilities
  11,622.9000   12,862.4000   11,298.6770   11,679.7750   12,709.8360
Share Capital
  -   -   2.4580   2.4580   2.4580
Total Equity
  2,129.6000   2,337.9000   4,005.8830   3,766.3360   3,428.9150
Minority Interests
  2,102.8000   2,507.3000   3,413.7680   3,430.5380   3,240.1700
Total liabilities equity
  15,855.3000   17,707.6000   15,304.5600   15,446.1110   16,138.7510

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  12,632.6000   14,602.7000   12,195.0910   7,763.2060   8,920.9340
Depreciation (total)
  335.8000   384.4000   294.6840   354.6200   391.5850
Operating Result
  1,102.5000   926.7000   1,143.5710   996.1590   1,285.6760
Interest Income
  -302.3000   -334.2000   -356.1630   -416.7870   -469.6510
Income Before Taxes
  944.4000   740.3000   819.8730   521.8760   957.9560
Income Taxes
  215.2000   163.4000   -151.1580   -136.6000   -212.4060
Minority Interests Profit
  -382.9000   -310.4000   349.0010   134.2180   391.4600
Net Income
  360.6000   266.5000   314.1070   244.9770   352.0390

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  1.7500   1.2900   1.5000   1.1700   1.6700
Dividend per Share
  1.2700   1.4800   2.1250   2.4300   2.4600

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  990.9000   1,294.8000   1,285.6100   1,006.9800   1,351.6140
Cash Flow from Investing Activities
  -1,814.2000   -2,642   -2,566.2230   -1,190.7190   -615.4450
Cash Flow from Financing
  1,332.1000   913   1,304.4990   108.5890   -584.7920
Decrease / Increase in Cash
  517.7000   -434.3000   23.8860   -75.1500   151.3770
Employees
  4,859   1,927   2,269   2,364   2,384