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

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
  7,053.5000   7,402.1000   7,746.4000   8,162.9080   8,524.9020
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  6.8000   5.5000   183.9000   -   -
Fixed Assets
  -   -   -   9,646.0790   9,988.5250
Inventories
  229.3000   246.7000   258.2000   -   -
Accounts Receivable
  95   174   175   267.3270   258.2860
Cash and Cash Equivalents
  6.2000   9.3000   10.6000   4.5560   3.2310
Current Assets
  619.1000   723.7000   767   700.9220   717.1410
Total Assets
  9,118   9,647.3000   9,795.4000   10,347.0010   10,705.6660

 

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
  275.6000   330.2000   327.4000   219.3510   220.9690
Long-term debt
  -   -   -   3,215.5390   3,163.9500
Liabilities to Banks
  0.0000   0.0000   108.2000   358.3000   224
Provisions
  628.6000   832.4000   964.8000   1,089.7000   1,158.8000
Liabilities
  6,118.1000   6,268.3000   6,282   7,045.6940   7,033.7030
Share Capital
  2,330.6000   2,624.7000   2,631.1000   658.4370   706.7670
Total Equity
  2,999.9000   3,379   3,513.4000   3,301.3070   3,671.9630
Minority Interests
  1   0.0000   0.0000   6.4510   15.2420
Total liabilities equity
  9,118   9,647.3000   9,795.4000   10,347.0010   10,705.6660

 

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
  2,318   2,309.9000   2,446.3000   2,601.7030   2,459.1640
Depreciation (total)
  273.1000   272.3000   289.7000   -   -
Operating Result
  479.8000   538.9000   569.2000   632.9580   620.9970
Interest Income
  -2.3000   -13.2000   8.8000   183.1180   176.8020
Income Before Taxes
  259.1000   304.9000   379.6000   473.5950   453.7960
Income Taxes
  84.8000   104.6000   129.2000   151.2700   152
Minority Interests Profit
  .2000   0.0000   0.0000   9.0660   9.8670
Net Income
  174.4000   199.9000   250.2000   313.2590   291.9290

 

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
  1.2700   1.3600   1.6200   2.4000   2.1100
Dividend per Share
  0.8350   0.8550   0.8825   1.4000   1.4400

 

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
  443   663   776.8000   824.3550   714.5430
Cash Flow from Investing Activities
  -485.7000   -638.4000   -705.8000   -838.7480   -649.7040
Cash Flow from Financing
  38.1000   -22.3000   -69.7000   14.4620   -66.1640
Decrease / Increase in Cash
  -4.6000   3.1000   1.3000   .0690   -1.3250
Employees
  3,053   3,090   2,964   2,935   2,899