2024-05-01  9:59:55 PM Chg. +0.50 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
52.93USD +0.94% 56,796
Turnover: 3.01 mill.
-Bid Size: - -Ask Size: - 12.16 bill.USD 4.68% 16.65

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  7,746.4000   8,162.9080   8,524.9020   9,248.3590   9,553.7550
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  183.9000   -   -   -   -
Fixed Assets
  -   9,646.0790   9,988.5250   -   10,897.3180
Inventories
  258.2000   -   -   -   -
Accounts Receivable
  175   267.3270   258.2860   288.5790   290.6520
Cash and Cash Equivalents
  10.6000   4.5560   3.2310   3.0660   3.4320
Current Assets
  767   700.9220   717.1410   768.3820   727.0500
Total Assets
  9,795.4000   10,347.0010   10,705.6660   11,487.0740   11,624.3680

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  327.4000   219.3510   220.9690   220.5220   204.1860
Long-term debt
  -   3,215.5390   3,163.9500   3,388.6700   3,687.5550
Liabilities to Banks
  108.2000   358.3000   224   334.8000   376.8000
Provisions
  964.8000   1,089.7000   1,158.8000   1,329.7000   621.7000
Liabilities
  6,282   7,045.6940   7,033.7030   7,653.8840   7,763.9310
Share Capital
  2,631.1000   658.4370   706.7670   708.9560   710.4710
Total Equity
  3,513.4000   3,301.3070   3,671.9630   3,833.1900   3,860.4370
Minority Interests
  0.0000   6.4510   15.2420   27.3150   -47.6850
Total liabilities equity
  9,795.4000   10,347.0010   10,705.6660   11,487.0740   11,624.3680

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  2,446.3000   2,601.7030   2,459.1640   2,562.0870   2,571.0030
Depreciation (total)
  289.7000   -   -   -   -
Operating Result
  569.2000   632.9580   620.9970   681.8830   658.7190
Interest Income
  8.8000   183.1180   176.8020   161.7260   171.0010
Income Before Taxes
  379.6000   473.5950   453.7960   545.7400   487.7070
Income Taxes
  129.2000   151.2700   152   184.5400   151.1550
Minority Interests Profit
  0.0000   9.0660   9.8670   14.6230   12.6320
Net Income
  250.2000   313.2590   291.9290   346.5770   33.8880

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  1.6200   2.4000   2.1100   2.4300   2.2700
Dividend per Share
  0.8825   1.4000   1.4400   1.5200   1.6000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  776.8000   824.3550   714.5430   822.4200   912.4380
Cash Flow from Investing Activities
  -705.8000   -838.7480   -649.7040   -1,012.7600   -780.4340
Cash Flow from Financing
  -69.7000   14.4620   -66.1640   190.1750   -131.6380
Decrease / Increase in Cash
  1.3000   .0690   -1.3250   -.1650   .3660
Employees
  2,964   2,935   2,899   2,685   2,709