2024-11-18  10:10:00 PM Chg. +0.32 Volume Bid10:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
24.44USD +1.33% 3.39 mill.
Turnover: 55.78 mill.
23.11Bid Size: 200 25.02Ask Size: 100 5.25 bill.USD 6.01% -

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
  4,994.1000   5,238   5,537   5,808.2000   6,687.8000
Intangible Assets
  610.1000   580.3000   611.7000   513.6000   708.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,086.8000   9,423.4000   9,884.7000   10,092.8000   11,780.4000
Inventories
  239.9000   210.3000   278.6000   318.2000   229.9000
Accounts Receivable
  619.7000   551.6000   626.8000   751.9000   640.7000
Cash and Cash Equivalents
  369.7000   502.8000   558.4000   452.6000   447.1000
Current Assets
  1,459.8000   1,423.8000   1,697.5000   1,888.1000   1,566.2000
Total Assets
  10,546.6000   10,847.2000   11,582.2000   11,980.9000   13,346.6000

 

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
  392.9000   391.2000   439.6000   561.8000   438.8000
Long-term debt
  3,441.8000   3,766   3,994.6000   4,146.5000   5,779.9000
Liabilities to Banks
  189.9000   291.7000   366.9000   424.9000   796
Provisions
  1,137.6000   1,219.5000   1,360   991.9000   541
Liabilities
  6,974.2000   7,245.4000   7,841.3000   7,880.9000   9,519.4000
Share Capital
  -   -   -   -   -
Total Equity
  3,572.4000   3,601.8000   3,740.9000   4,100   3,827.2000
Minority Interests
  880.4000   750.9000   577.6000   418.6000   9.7000
Total liabilities equity
  10,546.6000   10,847.2000   11,582.2000   11,980.9000   13,346.6000

 

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
  6,691.1000   5,685.7000   6,120.7000   7,651.2000   7,320.4000
Depreciation (total)
  374.1000   400.9000   416.3000   455.1000   448.1000
Operating Result
  834.9000   988   1,004.2000   1,064.1000   617.1000
Interest Income
  -241.9000   -228.9000   -223.5000   -230.1000   -257.8000
Income Before Taxes
  591.8000   710   701.4000   854.5000   400.5000
Income Taxes
  177.8000   221.2000   177.6000   32.1000   92.6000
Minority Interests Profit
  -133   -124.1000   -87.2000   -103.7000   -51.7000
Net Income
  281   364.7000   436.6000   718.7000   256.2000

 

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
  1.6200   2.1100   2.5100   4.1300   1.4400
Dividend per Share
  0.8800   0.9300   0.9750   1.0200   1.1450

 

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
  1,163.8000   969.7000   964.4000   1,085.3000   1,078.1000
Cash Flow from Investing Activities
  -976.3000   -558.6000   -763.4000   -747.9000   -2,055.3000
Cash Flow from Financing
  -217.1000   -275.1000   -146.6000   -438.2000   1,042.2000
Decrease / Increase in Cash
  -49.8000   133.1000   55.6000   -105.8000   48.6000
Employees
  13,570   13,320   13,000   13,000   7,550