2024-05-03  10:10:00 PM Chg. +0.49 Volume Bid1:17:46 AM Ask1:17:46 AM Market Capitalization Dividend Y. P/E Ratio
14.29USD +3.55% 2.28 mill.
Turnover: 26.64 mill.
14.18Bid Size: 100 16.00Ask Size: 200 3.08 bill.USD 4.76% -

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  5,674.1000   6,079   7,479.5000   7,621.8000   11,067.8900
Intangible Assets
  -   -   -   -   622.0670
Long-Term Investments
  9.7000   7.4000   20.4000   32.9000   984.1320
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   132.0260
Cash and Cash Equivalents
  445.6000   67.2000   65.8000   69.7000   84.9070
Current Assets
  -   -   -   -   -
Total Assets
  7,645   7,938.5000   9,311.2000   9,075.3000   13,121.7780

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   115.4060
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,445.6000   4,773.9000   5,895   5,356.5000   7,081.9290
Share Capital
  1.3000   1.3000   1.4000   1.4000   1.5820
Total Equity
  3,199.4000   3,164.7000   3,416.3000   3,718.7000   6,039.8490
Minority Interests
  309.1000   351.3000   338.7000   360   399.7290
Total liabilities equity
  7,645   7,938.5000   9,311.2000   9,075.3000   13,121.7780

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  711.6000   763.4000   881.3000   1,029.5000   1,105.2470
Depreciation (total)
  226.6000   252.1000   302.6000   357.2000   378.7160
Operating Result
  150.2000   161.3000   192.2000   222.7000   -
Interest Income
  -198   -179.7000   -176.8000   -197.2000   -190.6890
Income Before Taxes
  29.6000   237.8000   292.8000   157.3000   -
Income Taxes
  -9.2000   -6.1000   -4.2000   -1.7000   -4.2690
Minority Interests Profit
  -3.2000   -12.2000   -29   -28.9000   107.8890
Net Income
  25.2000   156.9000   337.4000   420.1000   1,499.0420

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  0.1900   1.1800   2.5100   3.0100   10.4600
Dividend per Share
  2.1000   2.0500   2.2300   2.3600   2.5100

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  200.4000   237.3000   351.3000   422   400.7060
Cash Flow from Investing Activities
  -142.2000   -212.1000   -963.4000   271.9000   -255.7910
Cash Flow from Financing
  294.1000   -403.6000   610.6000   -690   -129.7230
Decrease / Increase in Cash
  352.4000   -378.4000   -1.5000   3.9000   15.1920
Employees
  2,658   1,377   1,368   1,143   1,117