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

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
  4,893.7000   4,861.2000   6,917.5000   8,947.7000   9,148.3110
Intangible Assets
  116.6000   103.2000   289.1000   407.5000   403.5650
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   20,211.7740
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   329.2290
Cash and Cash Equivalents
  112.5000   80.1000   441.4000   223.4000   175.6200
Current Assets
  545.1000   599.2000   1,581.3000   892.7000   931.5020
Total Assets
  10,469.5000   10,545.1000   16,088.7000   20,594.9000   21,143.2760

 

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
  39.6000   32.1000   116   145.4000   167.6620
Long-term debt
  -   -   -   -   11,807.5260
Liabilities to Banks
  -   -   -   -   -
Provisions
  166.7000   202.5000   205.9000   238.2000   242.6000
Liabilities
  7,708   7,853.2000   13,137.4000   13,653.7000   14,406.0480
Share Capital
  -   -   -   -   3.3390
Total Equity
  2,762   2,691.2000   2,938.7000   6,926.7000   6,737.2280
Minority Interests
  -.4000   .6000   12.5000   14.5000   21.0030
Total liabilities equity
  10,469.5000   10,545.1000   16,088.7000   20,594.9000   21,143.2760

 

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
  1,878.7000   2,032.7000   2,432.7000   3,022.4000   3,689.8840
Depreciation (total)
  540.8000   553   622.6000   774.2000   -
Operating Result
  575.4000   692.3000   834.7000   921.8000   993.5760
Interest Income
  -   -   -596.4000   -588.2000   .6160
Income Before Taxes
  -338.1000   179.8000   100.8000   292.5000   388.1340
Income Taxes
  -26.8000   8.3000   -100.1000   198.6000   10.6400
Minority Interests Profit
  .3000   -.4000   -12.3000   -3.8000   8.2610
Net Income
  -310.9000   171.1000   188.6000   90.1000   346.5250

 

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
  -1.1600   0.5200   0.6400   0.2600   1.0400
Dividend per Share
  -   -   0.0000   0.0000   1.8700

 

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
  603.4000   643.5000   772.6000   1,237.7000   1,666.1300
Cash Flow from Investing Activities
  -390.9000   -399.9000   -4,199.6000   -5,521   -1,242.9050
Cash Flow from Financing
  -866.6000   -275.7000   3,786.8000   4,063.1000   -462.9870
Decrease / Increase in Cash
  -653.6000   -32.4000   361.2000   -218   -47.7740
Employees
  1,200   1,300   1,600   1,900   2,400