2024-05-10  9:59:50 PM Chg. -0.19 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
15.31USD -1.19% 28,325
Turnover: 434,306.90
-Bid Size: - -Ask Size: - 3.3 bill.USD 4.45% -

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
  6,079   7,479.5000   7,621.8000   11,067.8900   8,796.9120
Intangible Assets
  -   -   -   622.0670   469.8160
Long-Term Investments
  7.4000   20.4000   32.9000   984.1320   1,532.5520
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   132.0260   130.0020
Cash and Cash Equivalents
  67.2000   65.8000   69.7000   84.9070   86.5100
Current Assets
  -   -   -   -   -
Total Assets
  7,938.5000   9,311.2000   9,075.3000   13,121.7780   11,258.5760

 

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
  -   -   -   115.4060   74.3980
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,773.9000   5,895   5,356.5000   7,081.9290   6,187.3370
Share Capital
  1.3000   1.4000   1.4000   1.5820   1.5440
Total Equity
  3,164.7000   3,416.3000   3,718.7000   6,039.8490   5,071.2390
Minority Interests
  351.3000   338.7000   360   399.7290   355.8250
Total liabilities equity
  7,938.5000   9,311.2000   9,075.3000   13,121.7780   11,258.5760

 

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
  763.4000   881.3000   1,029.5000   1,105.2470   1,288.1490
Depreciation (total)
  252.1000   302.6000   357.2000   378.7160   464.4720
Operating Result
  161.3000   192.2000   222.7000   -   -
Interest Income
  -179.7000   -176.8000   -197.2000   -190.6890   -211.9430
Income Before Taxes
  237.8000   292.8000   157.3000   -   -
Income Taxes
  -6.1000   -4.2000   -1.7000   -4.2690   -3.2230
Minority Interests Profit
  -12.2000   -29   -28.9000   107.8890   35.3500
Net Income
  156.9000   337.4000   420.1000   1,499.0420   487.5620

 

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
  1.1800   2.5100   3.0100   10.4600   3.0800
Dividend per Share
  2.0500   2.2300   2.3600   2.5100   6.6300

 

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
  237.3000   351.3000   422   400.7060   540.3770
Cash Flow from Investing Activities
  -212.1000   -963.4000   271.9000   -255.7910   -101.0240
Cash Flow from Financing
  -403.6000   610.6000   -690   -129.7230   -437.7500
Decrease / Increase in Cash
  -378.4000   -1.5000   3.9000   15.1920   1.6030
Employees
  1,377   1,368   1,143   1,117   997