2024-12-20  10:10:00 PM Chg. +7.6700 Volume Bid1:58:11 AM Ask1:58:11 AM Market Capitalization Dividend Y. P/E Ratio
238.4300USD +3.32% 6.31 mill.
Turnover: 1.05 bill.
238.9900Bid Size: 200 241.0000Ask Size: 400 64.11 bill.USD 0.00% 35.96

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
  18,777.7780   20,161.4270   19,735.1800   23,466.1630   25,466.8080
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  20,084.8330   21,562.0190   21,453.2890   26,456.2260   29,157.6560
Inventories
  121.3320   114.0870   111.3930   153.5730   162.1070
Accounts Receivable
  238.9720   291.8990   318.6410   324.5070   305.8210
Cash and Cash Equivalents
  121.5650   132.6030   120.1120   287.8520   243.7380
Current Assets
  837.0220   748.3050   843.0280   1,242.0440   1,162.6280
Total Assets
  20,921.8550   22,310.3240   22,296.3170   27,698.2700   30,320.2840

 

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
  302.0720   305.3130   360.1130   488.2120   563.7060
Long-term debt
  7,767.3780   8,101.7010   6,350.9370   8,355.3700   8,414.1100
Liabilities to Banks
  651.9000   146.6000   47.5000   74.6000   70.1000
Provisions
  -   -   -   -   -
Liabilities
  12,858.8160   13,188.9120   11,594.0140   16,592.8090   18,156.4380
Share Capital
  2.3390   2.3460   2.3520   2.3580   2.3650
Total Equity
  8,063.0390   9,121.4120   10,702.3030   11,105.4610   12,163.8460
Minority Interests
  -   -   -   542.0200   569.9810
Total liabilities equity
  20,921.8550   22,310.3240   22,296.3170   27,698.2700   30,320.2840

 

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
  8,299.0740   8,496.4010   8,777.8450   9,493.8490   10,950.6610
Depreciation (total)
  827.0080   894.9150   951.1940   1,033.6970   1,245.9420
Operating Result
  874.9020   1,477.2050   1,744.0560   1,894.8010   2,082.7010
Interest Income
  265.7000   286.5140   269.8810   300.8720   381.5680
Income Before Taxes
  -   -   -   -   -
Income Taxes
  -   -   -   -   -
Minority Interests Profit
  -   -   -   4.7500   28.7130
Net Income
  665.7830   1,283.3880   1,625.1330   1,811.0420   1,878.8870

 

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
  3.0300   5.9600   7.5700   8.6000   8.9700
Dividend per Share
  1.3500   1.7100   2.1600   2.6000   2.9600

 

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
  1,946.3660   2,516.6900   2,874.5660   3,479.1390   3,716.3660
Cash Flow from Investing Activities
  -1,742.9750   -2,724.8920   -213.5920   -4,489.1580   -3,091.4060
Cash Flow from Financing
  -253.5120   243.8090   -2,675.7960   1,198.0730   -670.3710
Decrease / Increase in Cash
  -67.6760   11.0380   -12.4910   167.7400   -44.1140
Employees
  66,000   66,000   66,000   77,000   85,400