2024-04-25  9:59:59 PM Chg. +0.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
81.39USD +0.52% 61,139
Turnover: 4.97 mill.
-Bid Size: - -Ask Size: - 47.46 bill.USD 4.69% 14.82

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
  12,373.9890   12,571.4030   12,698.1260   14,766.6510   18,348.6850
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  948.2210   958.8070   1,003.1560   969.1500   861.8440
Fixed Assets
  14,470.9010   14,709.0670   15,081.4790   16,833.0390   20,341.7870
Inventories
  204.7800   200.9460   432.5940   437.8410   506.6750
Accounts Receivable
  593.9790   872.4300   1,202.9510   818.9580   835.1210
Cash and Cash Equivalents
  97.6190   248.8750   37.1930   11.9750   20.9580
Current Assets
  975.2100   1,429.6840   1,764.4580   1,398.6320   1,470.3340
Total Assets
  15,446.1110   16,138.7510   16,845.9370   18,231.6710   21,812.1210

 

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
  615.9820   874.7310   1,140.5710   1,118.1020   1,209.9000
Long-term debt
  8,323.5820   7,919.9960   8,091.6290   8,899.5780   12,504.0530
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,436.7000   1,623.8000   52.7000   219.7000   536.1000
Liabilities
  11,679.7750   12,709.8360   11,160.5850   11,652.1280   15,586.1700
Share Capital
  2.4580   2.4580   4.2320   4.4500   4.4500
Total Equity
  3,766.3360   3,428.9150   5,685.3520   6,579.5430   6,225.9510
Minority Interests
  3,430.5380   3,240.1700   157.4850   0.0000   0.0000
Total liabilities equity
  15,446.1110   16,138.7510   16,845.9370   18,231.6710   21,812.1210

 

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
  7,763.2060   8,920.9340   12,173.9070   12,593.1960   10,164.3670
Depreciation (total)
  354.6200   391.5850   406.3350   428.5570   476.5350
Operating Result
  996.1590   1,285.6760   1,380.8950   1,835.4640   1,914.3530
Interest Income
  -416.7870   -469.6510   -485.6580   -469.6200   -491.7730
Income Before Taxes
  521.8760   957.9560   1,040.8010   1,517.9350   1,650.9910
Income Taxes
  -136.6000   -212.4060   -447.2820   -362.9030   -372.4140
Minority Interests Profit
  134.2180   391.4600   205.6780   3.3290   0.0000
Net Income
  244.9770   352.0390   387.0740   1,150.6030   1,277.4770

 

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
  1.1700   1.6700   1.3000   2.8000   3.0900
Dividend per Share
  2.4300   2.4600   2.7200   3.2450   3.5300

 

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
  1,006.9800   1,351.6140   1,315.4120   2,186.7190   1,946.7790
Cash Flow from Investing Activities
  -1,190.7190   -615.4450   -567.6330   -2,114.8880   -3,768.7580
Cash Flow from Financing
  108.5890   -584.7920   -959.4610   -97.0490   1,830.9620
Decrease / Increase in Cash
  -75.1500   151.3770   -211.6820   -25.2180   8.9830
Employees
  2,364   2,384   2,470   2,684   2,882