2024-05-03  10:10:00 PM Chg. +0.75 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
75.79USD +1.00% 1.04 mill.
Turnover: 54.07 mill.
65.69Bid Size: 100 77.10Ask Size: 100 8.61 bill.USD 4.60% 17.15

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
  9,962.3000   10,396.4000   10,889   10,145.3120   10,628.1380
Intangible Assets
  -   -   -   119.7550   123.9750
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   13,340.0970   14,137.7420
Inventories
  226.4000   249.4000   259.7000   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  33.6000   26.2000   9.5000   7.6040   39.4880
Current Assets
  956.5000   1,005.7000   1,043.6000   973.4350   890.5160
Total Assets
  13,111   13,379.6000   13,508.7000   14,313.5320   15,028.2580

 

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
  327   221.3000   284.5000   295.2110   297.4800
Long-term debt
  -   -   -   3,031.2150   3,462.3910
Liabilities to Banks
  0.0000   92.2000   153.1000   213.2000   69.4000
Provisions
  1,925.4000   2,151.4000   2,351.9000   2,635.2000   2,779.7000
Liabilities
  9,180.4000   9,277.3000   9,168.2000   9,794.4300   10,308.8010
Share Capital
  2,439.5000   2,462.7000   2,487.3000   2,512.9700   2,541.6680
Total Equity
  3,821.9000   3,972.8000   4,194.5000   4,519.1020   4,719.4570
Minority Interests
  108.7000   129.5000   146   151.6090   135.5400
Total liabilities equity
  13,111   13,379.6000   13,508.7000   14,313.5320   15,028.2580

 

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
  3,237.2000   3,301.8000   3,454.6000   3,491.6320   3,495.4430
Depreciation (total)
  427.1000   404.3000   415.7000   496.4870   571.6640
Operating Result
  746.5000   856   857.6000   811.2420   854.6020
Interest Income
  -223.6000   -199.6000   -187   185.4930   178.7050
Income Before Taxes
  539.2000   656.3000   670.6000   644.4010   -
Income Taxes
  183.6000   237.3000   230.6000   220.7050   237.7200
Minority Interests Profit
  -27.5000   -31.6000   -33.9000   26.1010   18.9330
Net Income
  339.5000   381.5000   406.1000   397.5950   437.2570

 

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
  3.1100   3.4800   3.6900   3.5900   3.9400
Dividend per Share
  2.1000   2.1200   2.2025   2.3250   2.4400

 

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
  1,125.6000   1,171.1000   1,153.3000   1,099.6270   1,094.3270
Cash Flow from Investing Activities
  -782   -873   -1,009.4000   -922.6680   -1,066.2330
Cash Flow from Financing
  -420.2000   -305.5000   -160.6000   -178.8810   3.7900
Decrease / Increase in Cash
  -76.6000   -7.4000   -16.7000   -1.9220   31.8840
Employees
  6,663   6,613   6,433   6,366   6,407