10/4/2024  9:59:48 PM Chg. -0.14 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
118.26USD -0.12% 23,606
Turnover: 2.79 mill.
-Bid Size: - -Ask Size: - 34.7 bill.USD 2.15% 187.75

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
  2,497.1580   3,083.3260   3,417.6790   4,489.5570   4,623.0370
Intangible Assets
  -   -   -   1,506.5220   1,393.1830
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,492.6750   -   9,022.0870   10,644.1330   12,580.4770
Inventories
  -   -   -   -   -
Accounts Receivable
  564.4010   691.2490   835.7420   846.8890   850.7010
Cash and Cash Equivalents
  128.3810   236.4840   925.6990   165.4850   193.5550
Current Assets
  857.9120   1,112.1070   1,950.3150   1,208.1140   1,236.3390
Total Assets
  6,350.5870   9,486.8000   10,972.4020   11,852.2470   13,816.8160

 

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
  219.5900   222.1970   289.1370   318.7650   324.7080
Long-term debt
  4,757.6100   6,078.2060   6,896.9710   8,016.4170   8,275.5660
Liabilities to Banks
  -   -   -   -   -
Provisions
  55   151.3000   155.7000   183.8000   188.1000
Liabilities
  5,821.9800   7,550.1290   8,673.5600   9,966.6580   12,352.5890
Share Capital
  2.1130   2.6360   2.8310   2.8630   2.8730
Total Equity
  528.6070   1,936.6710   2,298.8420   1,885.5890   1,464.2270
Minority Interests
  19.7660   .1240   1.4040   71.9410   67.9470
Total liabilities equity
  6,350.5870   9,486.8000   10,972.4020   11,852.2470   13,816.8160

 

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
  3,007.9760   3,511.4530   3,845.5780   4,225.7610   4,262.5840
Depreciation (total)
  345.4640   452.3260   522.3760   639.5140   658.2010
Operating Result
  524.5270   501.6060   649.1090   755.5080   781.3380
Interest Income
  263.8710   310.6620   353.5750   409.2890   419.2980
Income Before Taxes
  162.0660   146.6440   216.1050   357.9110   328.1420
Income Taxes
  37.7130   44.9440   25.9470   36.2630   59.9310
Minority Interests Profit
  1.9620   2.4090   1.6110   1.1980   .9380
Net Income
  123.2410   104.8240   183.8210   363.3510   267.3770

 

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
  0.5800   0.4300   0.6900   1.2700   0.9300
Dividend per Share
  1.9100   2.0427   2.2706   2.3800   2.4500

 

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
  541.7600   543.8950   720.9680   935.5490   966.6550
Cash Flow from Investing Activities
  -422.7860   -535.9910   -599.4480   -2,221.8780   -730.8850
Cash Flow from Financing
  -108.5110   125.3730   540.4250   550.6780   -198.9730
Decrease / Increase in Cash
  2.4480   108.1030   689.2150   -760.2140   28.0700
Employees
  20,000   24,000   24,000   26,200   25,000