2024-05-03  10:10:00 PM Chg. +0.72 Volume Bid2024-05-03 Ask2024-05-03 Market Capitalization Dividend Y. P/E Ratio
35.71USD +2.06% 1.38 mill.
Turnover: 37.41 mill.
34.31Bid Size: 100 38.01Ask Size: 100 8.66 bill.USD 0.90% 9.89

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  4,922.1000   5,157.6000   6,096.2000   6,758.4000   37.5810
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  155.1000   138.1000   132.4000   129   0.0000
Fixed Assets
  -   -   -   -   8,176.4880
Inventories
  -   -   -   -   17.8540
Accounts Receivable
  106   127.2000   167.5000   179.7000   188.9410
Cash and Cash Equivalents
  2.8000   .1000   .3000   .3000   .4480
Current Assets
  261.7000   315.3000   327.6000   248.3000   570.2920
Total Assets
  5,498.6000   5,845.5000   6,728.7000   7,299.1000   8,746.7800

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  312.5000   311.4000   234.7000   258.4000   396.9420
Long-term debt
  1,960.5000   1,975   2,878.2000   3,140.5000   3,073
Liabilities to Banks
  1,960.5000   1,975   2,878.2000   3,140.5000   3,073
Provisions
  757.5000   881.2000   878.1000   938.5000   1,355.9000
Liabilities
  3,274.8000   3,453.1000   4,371.3000   4,884.6000   5,289.3510
Share Capital
  -   -   -   -   1.6870
Total Equity
  2,223.8000   2,392.4000   2,357.4000   2,414.5000   3,457.4290
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,498.6000   5,845.5000   6,728.7000   7,299.1000   8,746.7800

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  1,039   1,218.7000   1,457.7000   1,862.7000   1,911.9890
Depreciation (total)
  363.5000   341.2000   445.2000   292.4000   551.0320
Operating Result
  -234.7000   203.4000   193.9000   326.1000   -
Interest Income
  -131.2000   -125.1000   -168.8000   -176.6000   -168.9770
Income Before Taxes
  -365.9000   78.3000   25.1000   149.6000   1,030.8850
Income Taxes
  -126.7000   35.6000   12.1000   33.9000   396.5030
Minority Interests Profit
  -   -   -   -   -
Net Income
  -239.3000   58   13   115.7000   634.3820

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  -1.5300   0.3600   0.0800   0.7100   3.8100
Dividend per Share
  0.1600   0.1600   0.1600   0.1600   0.1600

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  513.3000   631.6000   647.1000   743.5000   954.1350
Cash Flow from Investing Activities
  -798.9000   -548   -1,528.6000   -983.4000   -1,245.4560
Cash Flow from Financing
  287.6000   -86.4000   881.6000   240   291.4210
Decrease / Increase in Cash
  2.1000   -2.8000   .2000   .1000   .1000
Employees
  713   756   841   867   990