2024-04-29  10:10:00 PM Chg. +0.44 Volume Bid11:34:05 PM Ask11:34:05 PM Market Capitalization Dividend Y. P/E Ratio
41.05USD +1.08% 5.85 mill.
Turnover: 186.95 mill.
41.00Bid Size: 200 41.25Ask Size: 300 18.13 bill.USD 1.49% 9.00

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
  6,806.3000   7,715.3000   8,333.8000   10,076.8140   11,472.0210
Intangible Assets
  0.0000   0.0000   0.0000   -   -
Long-Term Investments
  -   -   -   0.0000   -
Fixed Assets
  -   -   -   10,160.5770   11,725.1530
Inventories
  124   76.8000   19.7000   -   -
Accounts Receivable
  153.3000   205.5000   235.8000   306.0850   176.9570
Cash and Cash Equivalents
  831.3000   182.1000   845.6000   1,077.4290   1,601.2320
Current Assets
  1,690.1000   852.8000   1,255.4000   1,904.3230   2,251.0190
Total Assets
  8,772.7000   8,849.9000   9,792.1000   12,064.9000   13,976.1720

 

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
  256.8000   289   330.3000   444.0770   291.5500
Long-term debt
  -   -   -   2,822.8890   2,793.3430
Liabilities to Banks
  0.0000   0.0000   29.7000   22.9000   23.4000
Provisions
  -   -   1,655.8000   1,750.9000   1,972.2000
Liabilities
  5,178.9000   4,961.1000   4,927.9000   5,691.8370   5,948.1300
Share Capital
  -   -   -   1,895.6320   2,153.2800
Total Equity
  3,593.8000   3,888.8000   4,864.1000   6,373.0630   8,028.0420
Minority Interests
  0.0000   285   829.3000   1,790.2480   2,950.2510
Total liabilities equity
  8,772.7000   8,849.9000   9,792.1000   12,064.9000   13,976.1720

 

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
  1,639.9000   1,641.6000   1,862   2,469.7100   2,339.7620
Depreciation (total)
  339.3000   499.1000   653.1000   679.2980   819.2160
Operating Result
  861.3000   470.5000   654.6000   853.3950   563.1390
Interest Income
  -136.3000   -184.8000   -142.7000   -136.5370   -146.5310
Income Before Taxes
  759.1000   301.7000   521.2000   723.7110   426.5610
Income Taxes
  279.4000   105.3000   175.2000   214.0920   104.6750
Minority Interests Profit
  0.0000   -13   -47.2000   124.0250   236.7150
Net Income
  479.8000   183.4000   390.6000   386.9650   85.1710

 

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
  1.7450   0.6680   1.4080   2.5500   0.5600
Dividend per Share
  0.4780   0.4780   0.0650   0.1200   0.1200

 

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
  915.3000   820.9000   1,200.4000   1,414.7420   1,216.9400
Cash Flow from Investing Activities
  -624.3000   -1,394.5000   -1,037.3000   -2,444.2120   -2,525.6070
Cash Flow from Financing
  540.3000   -75.5000   500.5000   1,261.2580   1,832.4700
Decrease / Increase in Cash
  831.3000   -649.2000   663.6000   231.7880   523.8030
Employees
  1,835   1,873   1,621   1,750   1,914