2024-05-23  8:42:45 PM Chg. -2.42 Volume Bid- Ask8:43:06 PM Market Capitalization Dividend Y. P/E Ratio
176.48USD -1.35% 13,558
Turnover: 2.41 mill.
-Bid Size: - 176.54Ask Size: 100 11.83 bill.USD 0.45% 17.08

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
  3,679.6890   3,835.9780   4,330.9560   4,571.8370   4,847.9400
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,359.3050   7,915.8090   8,636.4310   8,963.8260   9,327.6780
Inventories
  -   -   -   -   -
Accounts Receivable
  1,282.7350   1,302.4290   1,439.5530   1,500.8980   1,509.9090
Cash and Cash Equivalents
  32.0690   61.2280   33.7470   74.4230   105.2200
Current Assets
  1,615.1380   1,718.3040   1,681.3710   1,798.0020   1,937.8020
Total Assets
  8,974.4430   9,634.1130   10,317.8020   10,761.8280   11,265.4800

 

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
  336.4470   366.2380   439.6720   441.9840   445.6520
Long-term debt
  3,210.2150   3,387.3030   4,030.2300   3,494.3900   3,935.1870
Liabilities to Banks
  -   -   -   -   -
Provisions
  283.6000   319.9000   90.2000   73.3000   52.1000
Liabilities
  5,183.3630   5,324.9520   5,720.2080   5,710.3920   5,799.6870
Share Capital
  .9140   .9100   .8930   .8690   .8410
Total Equity
  3,791.0800   4,309.1610   4,597.5940   5,051.4360   5,465.7930
Minority Interests
  55.1340   59.5140   64.3740   61.9220   76.5310
Total liabilities equity
  8,974.4430   9,634.1130   10,317.8020   10,761.8280   11,265.4800

 

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
  8,065.3260   9,043.4510   9,766.2100   10,409.8650   10,772.2780
Depreciation (total)
  375.6240   398.6180   416.6080   447.7650   453.0450
Operating Result
  1,063.3050   1,259.3950   1,281.4110   1,280.1780   1,175.2620
Interest Income
  -   -   125.0530   145.1690   154.9560
Income Before Taxes
  929.6670   1,145.9010   1,156.3580   1,135.0090   1,034.5250
Income Taxes
  324.6710   395.2030   409.1870   363.6970   236.6420
Minority Interests Profit
  59.6530   70.1700   44.7620   19.0090   18.1780
Net Income
  545.3430   680.5280   702.4090   752.3030   779.7050

 

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
  5.5200   6.8900   7.2200   7.8600   8.3500
Dividend per Share
  0.3000   0.4000   0.4000   0.4000   0.4000

 

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
  1,035.8760   1,020.8980   1,288.4740   1,182.5810   1,340.8930
Cash Flow from Investing Activities
  -832.8460   -912.8850   -1,187.2170   -624.3990   -813.3980
Cash Flow from Financing
  -187.4240   -77.2450   -125.9480   -519.1530   -492.2020
Decrease / Increase in Cash
  14.8310   29.1590   -27.4810   40.6760   32.3880
Employees
  68,700   72,600   75,325   76,600   78,700