2/1/2023  7:51:39 PM Chg. -2.33 Volume Bid2/1/2023 Ask2/1/2023 Market Capitalization Dividend Y. P/E Ratio
145.79USD -1.57% 651,438
Turnover: 58.64 mill.
145.74Bid Size: 100 145.83Ask Size: 100 126.59 bill.USD 3.72% 57.78

Assets

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Property and Equipment
  4,896   4,893.7000   4,861.2000   6,917.5000   8,947.7000
Intangible Assets
  103.2000   116.6000   103.2000   289.1000   407.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  766.1000   112.5000   80.1000   441.4000   223.4000
Current Assets
  1,196   545.1000   599.2000   1,581.3000   892.7000
Total Assets
  10,956.6000   10,469.5000   10,545.1000   16,088.7000   20,594.9000

 

Liabilities

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Accounts Payable
  33.1000   39.6000   32.1000   116   145.4000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  168.7000   166.7000   202.5000   205.9000   238.2000
Liabilities
  7,704.9000   7,708   7,853.2000   13,137.4000   13,653.7000
Share Capital
  -   -   -   -   -
Total Equity
  3,251.8000   2,762   2,691.2000   2,938.7000   6,926.7000
Minority Interests
  -.2000   -.4000   .6000   12.5000   14.5000
Total liabilities equity
  10,956.6000   10,469.5000   10,545.1000   16,088.7000   20,594.9000

 

Income Statement

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Revenues
  1,685.4000   1,878.7000   2,032.7000   2,432.7000   3,022.4000
Depreciation (total)
  529.7000   540.8000   553   622.6000   774.2000
Operating Result
  434   575.4000   692.3000   834.7000   921.8000
Interest Income
  -   -   -   -596.4000   -588.2000
Income Before Taxes
  -190.5000   -338.1000   179.8000   100.8000   292.5000
Income Taxes
  -76.4000   -26.8000   8.3000   -100.1000   198.6000
Minority Interests Profit
  -.2000   .3000   -.4000   -12.3000   -3.8000
Net Income
  -114.3000   -310.9000   171.1000   188.6000   90.1000

 

Per Share

2009
US GAAP
in USD
2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
Earnings per Share
  -0.4700   -1.1600   0.5200   0.6400   0.2600
Dividend per Share
  -   -   -   0.0000   0.0000

 

Cash Flow

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Cash Flow from Operating Activities
  571.3000   603.4000   643.5000   772.6000   1,237.7000
Cash Flow from Investing Activities
  -172.1000   -390.9000   -399.9000   -4,199.6000   -5,521
Cash Flow from Financing
  214.4000   -866.6000   -275.7000   3,786.8000   4,063.1000
Decrease / Increase in Cash
  610.9000   -653.6000   -32.4000   361.2000   -218
Employees
  1,200   1,200   1,300   1,600   1,900