2024-05-03  10:10:00 PM Chg. +0.49 Volume Bid2024-05-03 Ask2024-05-03 Market Capitalization Dividend Y. P/E Ratio
14.29USD +3.55% 2.28 mill.
Turnover: 26.64 mill.
12.70Bid Size: 100 16.00Ask Size: 200 3.08 bill.USD 4.76% -

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  7,621.8000   11,067.8900   8,796.9120   7,357.3100   7,109.2300
Intangible Assets
  -   622.0670   469.8160   354.6720   298.4300
Long-Term Investments
  32.9000   984.1320   1,532.5520   1,773.5580   1,709.5220
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   132.0260   130.0020   136.9980   112.6530
Cash and Cash Equivalents
  69.7000   84.9070   86.5100   94.0460   91.0380
Current Assets
  -   -   -   -   -
Total Assets
  9,075.3000   13,121.7780   11,258.5760   9,958.1480   9,605.8620

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  -   115.4060   74.3980   61.3160   58.4120
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,356.5000   7,081.9290   6,187.3370   5,530.9800   5,637.8630
Share Capital
  1.4000   1.5820   1.5440   1.4400   1.4100
Total Equity
  3,718.7000   6,039.8490   5,071.2390   4,427.1680   3,967.9990
Minority Interests
  360   399.7290   355.8250   321.2810   286.4210
Total liabilities equity
  9,075.3000   13,121.7780   11,258.5760   9,958.1480   9,605.8620

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  1,029.5000   1,105.2470   1,288.1490   1,041.2710   993.6620
Depreciation (total)
  357.2000   378.7160   464.4720   348.4880   335.4310
Operating Result
  222.7000   -   -   -   -
Interest Income
  -197.2000   -190.6890   -211.9430   -163.6750   -171.7760
Income Before Taxes
  157.3000   -   -   -   -
Income Taxes
  -1.7000   -4.2690   -3.2230   -.7220   -15.5940
Minority Interests Profit
  -28.9000   107.8890   35.3500   37.8440   15.5430
Net Income
  420.1000   1,499.0420   487.5620   516.9950   146.1300

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  3.0100   10.4600   3.0800   3.5200   1.0200
Dividend per Share
  2.3600   2.5100   6.6300   4.7500   2.8700

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  422   400.7060   540.3770   417.5060   386.3890
Cash Flow from Investing Activities
  271.9000   -255.7910   -101.0240   443.1130   176.8720
Cash Flow from Financing
  -690   -129.7230   -437.7500   -853.0830   -566.2690
Decrease / Increase in Cash
  3.9000   15.1920   1.6030   7.5360   -3.0080
Employees
  1,143   1,117   997   851   855