12/23/2024  4:22:24 PM Chg. +0.14 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
43.10USD +0.33% 27,101
Turnover: 1.17 mill.
-Bid Size: - -Ask Size: - 26.02 bill.USD 1.40% 9.56

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  10,076.8140   11,472.0210   13,162.2160   24,885.0150   17,392.5070
Intangible Assets
  -   -   -   736.3600   77.3330
Long-Term Investments
  0.0000   -   184.5620   460.5460   -
Fixed Assets
  10,160.5770   11,725.1530   13,644.7030   28,359.5490   18,751.6800
Inventories
  -   -   -   -   -
Accounts Receivable
  306.0850   176.9570   341.6280   725.2360   1,241.8430
Cash and Cash Equivalents
  1,077.4290   1,601.2320   1,103.5400   147.3150   3.4870
Current Assets
  1,904.3230   2,251.0190   1,828.2190   1,163.0550   1,969.6640
Total Assets
  12,064.9000   13,976.1720   15,472.9220   29,522.6040   20,721.3440

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  444.0770   291.5500   309.9780   654.6240   1,059.8730
Long-term debt
  2,822.8890   2,793.3430   3,289.4590   7,323.5550   4,792.9910
Liabilities to Banks
  22.9000   23.4000   257.9000   1,900.1000   1,136.1000
Provisions
  1,750.9000   1,972.2000   1,760   1,768.9000   1,823.4000
Liabilities
  5,691.8370   5,948.1300   6,353.6750   11,107.9910   9,763.1150
Share Capital
  1,895.6320   2,153.2800   3,440.1850   9,388.9030   7,828.5540
Total Equity
  6,373.0630   8,028.0420   9,119.2470   18,414.6130   10,958.2290
Minority Interests
  1,790.2480   2,950.2510   3,258.9660   5,094.9950   0.0000
Total liabilities equity
  12,064.9000   13,976.1720   15,472.9220   29,522.6040   20,721.3440

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  2,469.7100   2,339.7620   1,608.3480   3,378.0150   4,557.8680
Depreciation (total)
  679.2980   819.2160   927.9200   10.9400   1,569.0380
Operating Result
  853.3950   563.1390   -278.3000   932.9810   -2,783.1240
Interest Income
  -136.5370   -146.5310   -147.9200   -202.7720   -228.9580
Income Before Taxes
  723.7110   426.5610   -394.5270   742.5230   -3,077.4310
Income Taxes
  214.0920   104.6750   -263.4640   -1,115.6190   -696.5110
Minority Interests Profit
  124.0250   236.7150   321.9200   349.6130   237.4100
Net Income
  386.9650   85.1710   -452.9830   1,508.5290   -2,244.5680

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  2.5500   0.5600   -2.7100   8.0500   -8.6000
Dividend per Share
  0.1200   0.1200   0.1200   0.1200   0.1200

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,414.7420   1,216.9400   1,064.3200   1,637.6980   2,976.2560
Cash Flow from Investing Activities
  -2,444.2120   -2,525.6070   -2,961.4810   -4,127.0700   -3,979.1040
Cash Flow from Financing
  1,261.2580   1,832.4700   1,399.4690   1,533.1470   859.0200
Decrease / Increase in Cash
  231.7880   523.8030   -497.6920   -956.2250   -143.8280
Employees
  1,750   1,914   1,809   2,067   863