2024-04-18  9:59:59 PM Chg. -0.19 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
15.18USD -1.24% 31,082
Turnover: 475,642.54
-Bid Size: - -Ask Size: - 3.27 bill.USD 4.48% -

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
  7,479.5000   7,621.8000   11,067.8900   8,796.9120   7,357.3100
Intangible Assets
  -   -   622.0670   469.8160   354.6720
Long-Term Investments
  20.4000   32.9000   984.1320   1,532.5520   1,773.5580
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   132.0260   130.0020   136.9980
Cash and Cash Equivalents
  65.8000   69.7000   84.9070   86.5100   94.0460
Current Assets
  -   -   -   -   -
Total Assets
  9,311.2000   9,075.3000   13,121.7780   11,258.5760   9,958.1480

 

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
  -   -   115.4060   74.3980   61.3160
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,895   5,356.5000   7,081.9290   6,187.3370   5,530.9800
Share Capital
  1.4000   1.4000   1.5820   1.5440   1.4400
Total Equity
  3,416.3000   3,718.7000   6,039.8490   5,071.2390   4,427.1680
Minority Interests
  338.7000   360   399.7290   355.8250   321.2810
Total liabilities equity
  9,311.2000   9,075.3000   13,121.7780   11,258.5760   9,958.1480

 

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
  881.3000   1,029.5000   1,105.2470   1,288.1490   1,041.2710
Depreciation (total)
  302.6000   357.2000   378.7160   464.4720   348.4880
Operating Result
  192.2000   222.7000   -   -   -
Interest Income
  -176.8000   -197.2000   -190.6890   -211.9430   -163.6750
Income Before Taxes
  292.8000   157.3000   -   -   -
Income Taxes
  -4.2000   -1.7000   -4.2690   -3.2230   -.7220
Minority Interests Profit
  -29   -28.9000   107.8890   35.3500   37.8440
Net Income
  337.4000   420.1000   1,499.0420   487.5620   516.9950

 

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
  2.5100   3.0100   10.4600   3.0800   3.5200
Dividend per Share
  2.2300   2.3600   2.5100   6.6300   4.7500

 

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
  351.3000   422   400.7060   540.3770   417.5060
Cash Flow from Investing Activities
  -963.4000   271.9000   -255.7910   -101.0240   443.1130
Cash Flow from Financing
  610.6000   -690   -129.7230   -437.7500   -853.0830
Decrease / Increase in Cash
  -1.5000   3.9000   15.1920   1.6030   7.5360
Employees
  1,368   1,143   1,117   997   851