1/30/2023  10:10:00 PM Chg. -1.32 Volume Bid1:16:20 AM Ask1:15:19 AM Market Capitalization Dividend Y. P/E Ratio
144.75USD -0.90% 1.77 mill.
Turnover: 172.11 mill.
144.74Bid Size: 100 145.45Ask Size: 100 126.23 bill.USD 3.71% 57.91

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  4,861.2000   6,917.5000   8,947.7000   9,148.3110   9,580.0570
Intangible Assets
  103.2000   289.1000   407.5000   403.5650   358.7350
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   20,211.7740   21,055
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   329.2290   313.2960
Cash and Cash Equivalents
  80.1000   441.4000   223.4000   175.6200   178.8100
Current Assets
  599.2000   1,581.3000   892.7000   931.5020   981.2450
Total Assets
  10,545.1000   16,088.7000   20,594.9000   21,143.2760   22,036.2450

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  32.1000   116   145.4000   167.6620   159.6290
Long-term debt
  -   -   -   11,807.5260   12,143.0190
Liabilities to Banks
  -   -   -   -   -
Provisions
  202.5000   205.9000   238.2000   242.6000   199.9000
Liabilities
  7,853.2000   13,137.4000   13,653.7000   14,406.0480   14,947.0240
Share Capital
  -   -   -   3.3390   3.3380
Total Equity
  2,691.2000   2,938.7000   6,926.7000   6,737.2280   7,089.2210
Minority Interests
  .6000   12.5000   14.5000   21.0030   0.0000
Total liabilities equity
  10,545.1000   16,088.7000   20,594.9000   21,143.2760   22,036.2450

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  2,032.7000   2,432.7000   3,022.4000   3,689.8840   3,663.8510
Depreciation (total)
  553   622.6000   774.2000   -   -
Operating Result
  692.3000   834.7000   921.8000   993.5760   946.1800
Interest Income
  -   -596.4000   -588.2000   .6160   1.9060
Income Before Taxes
  179.8000   100.8000   292.5000   388.1340   473.8290
Income Taxes
  8.3000   -100.1000   198.6000   10.6400   51.4570
Minority Interests Profit
  -.4000   -12.3000   -3.8000   8.2610   3.3430
Net Income
  171.1000   188.6000   90.1000   346.5250   1,477.0040

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  0.5200   0.6400   0.2600   1.0400   4.4400
Dividend per Share
  -   0.0000   0.0000   1.8700   3.3500

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  643.5000   772.6000   1,237.7000   1,666.1300   1,794.0250
Cash Flow from Investing Activities
  -399.9000   -4,199.6000   -5,521   -1,242.9050   -1,959.7340
Cash Flow from Financing
  -275.7000   3,786.8000   4,063.1000   -462.9870   -935.4760
Decrease / Increase in Cash
  -32.4000   361.2000   -218   -47.7740   -1,101.1850
Employees
  1,300   1,600   1,900   2,400   2,700