2024-04-18  9:59:59 PM Chg. +0.10 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
23.79USD +0.42% 82,600
Turnover: 1.96 mill.
-Bid Size: - -Ask Size: - 4.99 bill.USD 6.18% -

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
  5,238   5,537   5,808.2000   6,687.8000   -
Intangible Assets
  580.3000   611.7000   513.6000   708.6000   677
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,423.4000   9,884.7000   10,092.8000   11,780.4000   12,442
Inventories
  210.3000   278.6000   318.2000   229.9000   241
Accounts Receivable
  551.6000   626.8000   751.9000   640.7000   652
Cash and Cash Equivalents
  502.8000   558.4000   452.6000   447.1000   336
Current Assets
  1,423.8000   1,697.5000   1,888.1000   1,566.2000   1,543
Total Assets
  10,847.2000   11,582.2000   11,980.9000   13,346.6000   13,985

 

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
  391.2000   439.6000   561.8000   438.8000   475
Long-term debt
  3,766   3,994.6000   4,146.5000   5,779.9000   5,981
Liabilities to Banks
  291.7000   366.9000   424.9000   796   347
Provisions
  1,219.5000   1,360   991.9000   541   640
Liabilities
  7,245.4000   7,841.3000   7,880.9000   9,519.4000   9,848
Share Capital
  -   -   -   -   -
Total Equity
  3,601.8000   3,740.9000   4,100   3,827.2000   4,137
Minority Interests
  750.9000   577.6000   418.6000   9.7000   9
Total liabilities equity
  10,847.2000   11,582.2000   11,980.9000   13,346.6000   13,985

 

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
  5,685.7000   6,120.7000   7,651.2000   7,320.4000   6,559
Depreciation (total)
  400.9000   416.3000   455.1000   448.1000   484
Operating Result
  988   1,004.2000   1,064.1000   617.1000   982
Interest Income
  -228.9000   -223.5000   -230.1000   -257.8000   -322
Income Before Taxes
  710   701.4000   854.5000   400.5000   667
Income Taxes
  221.2000   177.6000   32.1000   92.6000   135
Minority Interests Profit
  -124.1000   -87.2000   -103.7000   -51.7000   0.0000
Net Income
  364.7000   436.6000   718.7000   256.2000   532

 

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
  2.1100   2.5100   4.1300   1.4400   2.5500
Dividend per Share
  0.9300   0.9750   1.0200   1.1450   1.3100

 

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
  969.7000   964.4000   1,085.3000   1,078.1000   1,102
Cash Flow from Investing Activities
  -558.6000   -763.4000   -747.9000   -2,055.3000   -649
Cash Flow from Financing
  -275.1000   -146.6000   -438.2000   1,042.2000   -635
Decrease / Increase in Cash
  133.1000   55.6000   -105.8000   48.6000   -154
Employees
  13,320   13,000   13,000   7,550   6,500