2024-05-24  9:59:56 PM Chg. -0.58 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
176.27USD -0.33% 19,901
Turnover: 3.53 mill.
-Bid Size: - -Ask Size: - 11.8 bill.USD 0.45% 17.04

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
  3,442.2000   3,679.6890   3,835.9780   4,330.9560   4,571.8370
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   7,359.3050   7,915.8090   8,636.4310   8,963.8260
Inventories
  101.8000   -   -   -   -
Accounts Receivable
  1,117   1,282.7350   1,302.4290   1,439.5530   1,500.8980
Cash and Cash Equivalents
  17.2000   32.0690   61.2280   33.7470   74.4230
Current Assets
  1,432.3000   1,615.1380   1,718.3040   1,681.3710   1,798.0020
Total Assets
  8,311.7000   8,974.4430   9,634.1130   10,317.8020   10,761.8280

 

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
  276.9000   336.4470   366.2380   439.6720   441.9840
Long-term debt
  -   3,210.2150   3,387.3030   4,030.2300   3,494.3900
Liabilities to Banks
  -   -   -   -   -
Provisions
  246.3000   283.6000   319.9000   90.2000   73.3000
Liabilities
  4,793.4000   5,183.3630   5,324.9520   5,720.2080   5,710.3920
Share Capital
  .9830   .9140   .9100   .8930   .8690
Total Equity
  3,300.2000   3,791.0800   4,309.1610   4,597.5940   5,051.4360
Minority Interests
  218.1000   55.1340   59.5140   64.3740   61.9220
Total liabilities equity
  8,311.7000   8,974.4430   9,634.1130   10,317.8020   10,761.8280

 

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
  7,283.8000   8,065.3260   9,043.4510   9,766.2100   10,409.8650
Depreciation (total)
  337.2000   375.6240   398.6180   416.6080   447.7650
Operating Result
  1,015.5000   1,063.3050   1,259.3950   1,281.4110   1,280.1780
Interest Income
  -146.1000   -   -   125.0530   145.1690
Income Before Taxes
  869.3000   929.6670   1,145.9010   1,156.3580   1,135.0090
Income Taxes
  315.3000   324.6710   395.2030   409.1870   363.6970
Minority Interests Profit
  -43.3000   59.6530   70.1700   44.7620   19.0090
Net Income
  510.7000   545.3430   680.5280   702.4090   752.3030

 

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
  5.2100   5.5200   6.8900   7.2200   7.8600
Dividend per Share
  0.2000   0.3000   0.4000   0.4000   0.4000

 

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
  884.2000   1,035.8760   1,020.8980   1,288.4740   1,182.5810
Cash Flow from Investing Activities
  -383.5000   -832.8460   -912.8850   -1,187.2170   -624.3990
Cash Flow from Financing
  -507   -187.4240   -77.2450   -125.9480   -519.1530
Decrease / Increase in Cash
  -6.2000   14.8310   29.1590   -27.4810   40.6760
Employees
  66,100   68,700   72,600   75,325   76,600