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

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
  18,235.5680   18,777.7780   20,161.4270   19,735.1800   23,466.1630
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  19,912.1070   20,084.8330   21,562.0190   21,453.2890   26,456.2260
Inventories
  123.4900   121.3320   114.0870   111.3930   153.5730
Accounts Receivable
  261.3920   238.9720   291.8990   318.6410   324.5070
Cash and Cash Equivalents
  189.2410   121.5650   132.6030   120.1120   287.8520
Current Assets
  801.0830   837.0220   748.3050   843.0280   1,242.0440
Total Assets
  20,713.1900   20,921.8550   22,310.3240   22,296.3170   27,698.2700

 

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
  331.5050   302.0720   305.3130   360.1130   488.2120
Long-term debt
  7,644.3180   7,767.3780   8,101.7010   6,350.9370   8,355.3700
Liabilities to Banks
  267   651.9000   146.6000   47.5000   74.6000
Provisions
  -   -   -   -   -
Liabilities
  12,428.8310   12,858.8160   13,188.9120   11,594.0140   16,592.8090
Share Capital
  2.3310   2.3390   2.3460   2.3520   2.3580
Total Equity
  8,284.3590   8,063.0390   9,121.4120   10,702.3030   11,105.4610
Minority Interests
  -   -   -   -   542.0200
Total liabilities equity
  20,713.1900   20,921.8550   22,310.3240   22,296.3170   27,698.2700

 

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
  8,073.8550   8,299.0740   8,496.4010   8,777.8450   9,493.8490
Depreciation (total)
  772.4450   827.0080   894.9150   951.1940   1,033.6970
Operating Result
  941.8590   874.9020   1,477.2050   1,744.0560   1,894.8010
Interest Income
  247.9550   265.7000   286.5140   269.8810   300.8720
Income Before Taxes
  -   -   -   -   -
Income Taxes
  -   -   -   -   -
Minority Interests Profit
  -   -   -   -   4.7500
Net Income
  764.1460   665.7830   1,283.3880   1,625.1330   1,811.0420

 

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
  3.4500   3.0300   5.9600   7.5700   8.6000
Dividend per Share
  1.1000   1.3500   1.7100   2.1600   2.6000

 

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
  1,743.7590   1,946.3660   2,516.6900   2,874.5660   3,479.1390
Cash Flow from Investing Activities
  -1,770.3780   -1,742.9750   -2,724.8920   -213.5920   -4,489.1580
Cash Flow from Financing
  17.4800   -253.5120   243.8090   -2,675.7960   1,198.0730
Decrease / Increase in Cash
  -15.4460   -67.6760   11.0380   -12.4910   167.7400
Employees
  64,000   66,000   66,000   66,000   77,000