2/1/2023  4:28:46 PM Chg. -0.64 Volume Bid4:28:52 PM Ask4:28:46 PM Market Capitalization Dividend Y. P/E Ratio
81.69USD -0.78% 154,732
Turnover: 8.68 mill.
81.67Bid Size: 100 81.70Ask Size: 700 28.48 bill.USD 2.95% 23.04

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
  10,403.1000   16,605   17,576.2000   18,647.0410   19,892.4410
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  60.3000   400.3000   488.5000   515.0250   516.4780
Fixed Assets
  -   -   -   -   -
Inventories
  249   267.7000   303.3000   -   -
Accounts Receivable
  -   -   -   856.3460   775.4800
Cash and Cash Equivalents
  6.6000   45.7000   43.4000   38.7030   23.9470
Current Assets
  1,357.5000   2,227.3000   2,087   2,692.4650   2,618.7860
Total Assets
  15,647.1000   28,302.8000   27,795.5000   29,777.9750   30,580.3090

 

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
  633.3000   764.4000   742.3000   868.2310   813.6460
Long-term debt
  -   -   624.1000   8,606.0170   8,805.5740
Liabilities to Banks
  0.0000   0.0000   624.1000   409.6000   337.1000
Provisions
  1,937.9000   3,463.3000   4,925.8000   6,106.1000   6,555
Liabilities
  11,515.3000   18,910.2000   18,028.4000   19,801.1600   20,228.0940
Share Capital
  -   -   -   1,666.7960   1,669.3130
Total Equity
  4,012.7000   9,237.1000   9,611.5000   9,976.8150   10,352.2150
Minority Interests
  119.2000   155.6000   155.6000   155.5680   155.5680
Total liabilities equity
  15,647.1000   28,302.8000   27,795.5000   29,777.9750   30,580.3090

 

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
  4,465.7000   6,273.8000   7,301.2000   7,741.8560   7,954.8270
Depreciation (total)
  167   221.8000   248.9000   614.6570   665.8560
Operating Result
  794.2000   1,118.2000   1,529.4000   1,632.8490   1,764.1640
Interest Income
  -250.4000   -329.9000   -338.7000   362.1060   372.4200
Income Before Taxes
  571.5000   808   1,220.6000   1,295.3620   1,425.9710
Income Taxes
  171   274.9000   426.9000   468.2970   539.9670
Minority Interests Profit
  -5.8000   -7.1000   -7.7000   7.5190   7.5190
Net Income
  394.7000   525.9000   786   819.5460   878.4850

 

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
  2.2200   1.9000   2.4900   2.5900   2.7700
Dividend per Share
  1.1000   1.3200   1.4700   1.5700   1.6700

 

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
  970.4000   1,161.2000   1,663.5000   1,635.4730   1,424.0250
Cash Flow from Investing Activities
  -1,018.6000   -1,467.9000   -1,441.2000   -1,591.7950   -1,659.1500
Cash Flow from Financing
  31.4000   345.9000   -224.7000   -48.3390   220.3690
Decrease / Increase in Cash
  -16.8000   39.2000   -2.4000   -4.6610   -14.7560
Employees
  6,063   8,842   8,697   8,248   7,943