18/11/2024  22:10:00 Chg. +0.32 Volume Bid10:00:00 Ask10:00:00 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

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  4,480.2000   4,543.7000   4,994.1000   5,238   5,537
Intangible Assets
  607.9000   576.4000   610.1000   580.3000   611.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   8,430   9,086.8000   9,423.4000   9,884.7000
Inventories
  365.5000   423   239.9000   210.3000   278.6000
Accounts Receivable
  745.6000   684.7000   619.7000   551.6000   626.8000
Cash and Cash Equivalents
  389.3000   419.5000   369.7000   502.8000   558.4000
Current Assets
  1,627.3000   1,663   1,459.8000   1,423.8000   1,697.5000
Total Assets
  10,008.8000   10,093   10,546.6000   10,847.2000   11,582.2000

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  472.3000   459.8000   392.9000   391.2000   439.6000
Long-term debt
  -   3,433.6000   3,441.8000   3,766   3,994.6000
Liabilities to Banks
  235.2000   210.8000   189.9000   291.7000   366.9000
Provisions
  966.6000   1,009   1,137.6000   1,219.5000   1,360
Liabilities
  6,460.9000   6,429.8000   6,974.2000   7,245.4000   7,841.3000
Share Capital
  1,208.1000   -   -   -   -
Total Equity
  3,547.9000   3,663.2000   3,572.4000   3,601.8000   3,740.9000
Minority Interests
  1,055.4000   1,004.1000   880.4000   750.9000   577.6000
Total liabilities equity
  10,008.8000   10,093   10,546.6000   10,847.2000   11,582.2000

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  7,194.7000   8,277.3000   6,691.1000   5,685.7000   6,120.7000
Depreciation (total)
  61.7000   362.9000   374.1000   400.9000   416.3000
Operating Result
  831.1000   1,005.6000   834.9000   988   1,004.2000
Interest Income
  -240.3000   -237.7000   -241.9000   -228.9000   -223.5000
Income Before Taxes
  590.4000   767.8000   591.8000   710   701.4000
Income Taxes
  162.8000   235.2000   177.8000   221.2000   177.6000
Minority Interests Profit
  -149.5000   -195.4000   -133   -124.1000   -87.2000
Net Income
  278.1000   337.2000   281   364.7000   436.6000

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  1.6300   1.9500   1.6200   2.1100   2.5100
Dividend per Share
  0.7280   0.7910   0.8800   0.9300   0.9750

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  801.5000   1,005.4000   1,163.8000   969.7000   964.4000
Cash Flow from Investing Activities
  -553.3000   -487.6000   -976.3000   -558.6000   -763.4000
Cash Flow from Financing
  -186.1000   -475.7000   -217.1000   -275.1000   -146.6000
Decrease / Increase in Cash
  69.4000   30.2000   -49.8000   133.1000   55.6000
Employees
  12,800   12,800   13,570   13,320   13,000