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

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  7,402.1000   7,746.4000   8,162.9080   8,524.9020   9,248.3590
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  5.5000   183.9000   -   -   -
Fixed Assets
  -   -   9,646.0790   9,988.5250   -
Inventories
  246.7000   258.2000   -   -   -
Accounts Receivable
  174   175   267.3270   258.2860   288.5790
Cash and Cash Equivalents
  9.3000   10.6000   4.5560   3.2310   3.0660
Current Assets
  723.7000   767   700.9220   717.1410   768.3820
Total Assets
  9,647.3000   9,795.4000   10,347.0010   10,705.6660   11,487.0740

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  330.2000   327.4000   219.3510   220.9690   220.5220
Long-term debt
  -   -   3,215.5390   3,163.9500   3,388.6700
Liabilities to Banks
  0.0000   108.2000   358.3000   224   334.8000
Provisions
  832.4000   964.8000   1,089.7000   1,158.8000   1,329.7000
Liabilities
  6,268.3000   6,282   7,045.6940   7,033.7030   7,653.8840
Share Capital
  2,624.7000   2,631.1000   658.4370   706.7670   708.9560
Total Equity
  3,379   3,513.4000   3,301.3070   3,671.9630   3,833.1900
Minority Interests
  0.0000   0.0000   6.4510   15.2420   27.3150
Total liabilities equity
  9,647.3000   9,795.4000   10,347.0010   10,705.6660   11,487.0740

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  2,309.9000   2,446.3000   2,601.7030   2,459.1640   2,562.0870
Depreciation (total)
  272.3000   289.7000   -   -   -
Operating Result
  538.9000   569.2000   632.9580   620.9970   681.8830
Interest Income
  -13.2000   8.8000   183.1180   176.8020   161.7260
Income Before Taxes
  304.9000   379.6000   473.5950   453.7960   545.7400
Income Taxes
  104.6000   129.2000   151.2700   152   184.5400
Minority Interests Profit
  0.0000   0.0000   9.0660   9.8670   14.6230
Net Income
  199.9000   250.2000   313.2590   291.9290   346.5770

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  1.3600   1.6200   2.4000   2.1100   2.4300
Dividend per Share
  0.8550   0.8825   1.4000   1.4400   1.5200

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  663   776.8000   824.3550   714.5430   822.4200
Cash Flow from Investing Activities
  -638.4000   -705.8000   -838.7480   -649.7040   -1,012.7600
Cash Flow from Financing
  -22.3000   -69.7000   14.4620   -66.1640   190.1750
Decrease / Increase in Cash
  3.1000   1.3000   .0690   -1.3250   -.1650
Employees
  3,090   2,964   2,935   2,899   2,685