13/11/2024  21:59:56 Chg. +0.36 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
108.18USD +0.33% 168,010
Turnover: 18.18 mill.
-Bid Size: - -Ask Size: - 63.19 bill.USD 3.53% 19.70

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
  11,662.4370   12,373.9890   12,571.4030   12,698.1260   14,766.6510
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,132.6530   948.2210   958.8070   1,003.1560   969.1500
Fixed Assets
  13,997.3160   14,470.9010   14,709.0670   15,081.4790   16,833.0390
Inventories
  134.1340   204.7800   200.9460   432.5940   437.8410
Accounts Receivable
  745.4940   593.9790   872.4300   1,202.9510   818.9580
Cash and Cash Equivalents
  172.8120   97.6190   248.8750   37.1930   11.9750
Current Assets
  1,307.2440   975.2100   1,429.6840   1,764.4580   1,398.6320
Total Assets
  15,304.5600   15,446.1110   16,138.7510   16,845.9370   18,231.6710

 

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
  891.4130   615.9820   874.7310   1,140.5710   1,118.1020
Long-term debt
  7,192.9290   8,323.5820   7,919.9960   8,091.6290   8,899.5780
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,395.2000   1,436.7000   1,623.8000   52.7000   219.7000
Liabilities
  11,298.6770   11,679.7750   12,709.8360   11,160.5850   11,652.1280
Share Capital
  2.4580   2.4580   2.4580   4.2320   4.4500
Total Equity
  4,005.8830   3,766.3360   3,428.9150   5,685.3520   6,579.5430
Minority Interests
  3,413.7680   3,430.5380   3,240.1700   157.4850   0.0000
Total liabilities equity
  15,304.5600   15,446.1110   16,138.7510   16,845.9370   18,231.6710

 

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
  12,195.0910   7,763.2060   8,920.9340   12,173.9070   12,593.1960
Depreciation (total)
  294.6840   354.6200   391.5850   406.3350   428.5570
Operating Result
  1,143.5710   996.1590   1,285.6760   1,380.8950   1,835.4640
Interest Income
  -356.1630   -416.7870   -469.6510   -485.6580   -469.6200
Income Before Taxes
  819.8730   521.8760   957.9560   1,040.8010   1,517.9350
Income Taxes
  -151.1580   -136.6000   -212.4060   -447.2820   -362.9030
Minority Interests Profit
  349.0010   134.2180   391.4600   205.6780   3.3290
Net Income
  314.1070   244.9770   352.0390   387.0740   1,150.6030

 

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
  1.5000   1.1700   1.6700   1.3000   2.8000
Dividend per Share
  2.1250   2.4300   2.4600   2.7200   3.2450

 

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
  1,285.6100   1,006.9800   1,351.6140   1,315.4120   2,186.7190
Cash Flow from Investing Activities
  -2,566.2230   -1,190.7190   -615.4450   -567.6330   -2,114.8880
Cash Flow from Financing
  1,304.4990   108.5890   -584.7920   -959.4610   -97.0490
Decrease / Increase in Cash
  23.8860   -75.1500   151.3770   -211.6820   -25.2180
Employees
  2,269   2,364   2,384   2,470   2,684