15/05/2024  21:59:55 Chg. +1.34 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
128.32USD +1.06% 19,876
Turnover: 2.55 mill.
-Bid Size: - -Ask Size: - 5.63 bill.USD 2.07% 14.45

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
  8,899.7050   8,893.5920   9,131.9660   10,341.7830   11,345.4630
Intangible Assets
  55.1920   48.2490   42.9300   59.0750   50.9050
Long-Term Investments
  41.7200   48.4510   61.4250   59.4030   -
Fixed Assets
  9,869.5070   9,800.8970   10,129.9490   11,482.6930   12,913.2830
Inventories
  63.7250   69.5290   73.5430   79.2280   80.8220
Accounts Receivable
  835.4890   831.9470   1,010.9080   1,219.4260   1,228.4900
Cash and Cash Equivalents
  60.9450   58.8010   78.3480   68.1110   73.5840
Current Assets
  1,098.3020   1,101.5570   1,322.2820   1,568.3910   1,562.0510
Total Assets
  10,967.8090   10,902.4540   11,452.2310   13,051.0840   14,475.3340

 

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
  502.3730   445.4700   599.3030   731.8760   594.7120
Long-term debt
  4,883.3260   4,599.8640   4,583.5820   5,693.6460   6,770.2240
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,587.5000   1,688.7000   1,208.8000   1,304.8000   1,161.4000
Liabilities
  8,980.6980   8,850.1790   8,617.2150   10,140.7570   11,999.0240
Share Capital
  26.7450   26.7320   26.4780   26.5590   26.6390
Total Equity
  1,987.1110   2,052.2750   2,835.0160   2,910.3270   2,476.3100
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,967.8090   10,902.4540   11,452.2310   13,051.0840   14,475.3340

 

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
  6,571.8930   6,786.9840   7,329.5990   8,409.2150   8,925.8010
Depreciation (total)
  1,210.6840   1,255.3100   1,267.2890   1,426.1170   1,980.2180
Operating Result
  -   -   -   -   -
Interest Income
  -150.4340   -147.8430   -140.3500   -178.5600   -241.3810
Income Before Taxes
  469.2150   406.3810   313.7860   373.8610   -42.2710
Income Taxes
  163.2260   141.7410   -477.2290   98.2540   -18.9990
Minority Interests Profit
  -   -   -   -   -
Net Income
  304.7680   262.4770   790.5580   273.2980   -24.4100

 

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
  5.7500   4.9400   14.9700   5.2000   -0.4700
Dividend per Share
  1.5600   1.7000   1.8000   2.1200   2.2000

 

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
  1,441.7880   1,601.0220   1,547.9860   1,635.0950   2,140.5390
Cash Flow from Investing Activities
  -2,161.3550   -1,405.8330   -1,366.3400   -2,746.4920   -3,217.1930
Cash Flow from Financing
  731.4850   -185.9220   -155.1150   1,093.4460   1,084.1390
Decrease / Increase in Cash
  10.8530   -2.1440   19.5470   -13.2570   3.2130
Employees
  33,100   34,500   36,100   39,600   39,900