2024-11-14  9:59:59 PM Chg. -0.44 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
42.88USD -1.00% 368,257
Turnover: 15.79 mill.
-Bid Size: - -Ask Size: - 25.57 bill.USD 1.42% 9.40

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
  5,910.1000   6,806.3000   7,715.3000   8,333.8000   10,076.8140
Intangible Assets
  0.0000   0.0000   0.0000   0.0000   -
Long-Term Investments
  -   -   -   -   0.0000
Fixed Assets
  -   -   -   -   10,160.5770
Inventories
  137.9000   124   76.8000   19.7000   -
Accounts Receivable
  156.7000   153.3000   205.5000   235.8000   306.0850
Cash and Cash Equivalents
  0.0000   831.3000   182.1000   845.6000   1,077.4290
Current Assets
  827.9000   1,690.1000   852.8000   1,255.4000   1,904.3230
Total Assets
  7,098.4000   8,772.7000   8,849.9000   9,792.1000   12,064.9000

 

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
  212.1000   256.8000   289   330.3000   444.0770
Long-term debt
  -   -   -   -   2,822.8890
Liabilities to Banks
  53.7000   0.0000   0.0000   29.7000   22.9000
Provisions
  -   -   -   1,655.8000   1,750.9000
Liabilities
  4,019.7000   5,178.9000   4,961.1000   4,927.9000   5,691.8370
Share Capital
  -   -   -   -   1,895.6320
Total Equity
  3,078.7000   3,593.8000   3,888.8000   4,864.1000   6,373.0630
Minority Interests
  0.0000   0.0000   285   829.3000   1,790.2480
Total liabilities equity
  7,098.4000   8,772.7000   8,849.9000   9,792.1000   12,064.9000

 

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
  1,322.7000   1,639.9000   1,641.6000   1,862   2,469.7100
Depreciation (total)
  270.3000   339.3000   499.1000   653.1000   679.2980
Operating Result
  470.5000   861.3000   470.5000   654.6000   853.3950
Interest Income
  -128.2000   -136.3000   -184.8000   -142.7000   -136.5370
Income Before Taxes
  355.2000   759.1000   301.7000   521.2000   723.7110
Income Taxes
  127.5000   279.4000   105.3000   175.2000   214.0920
Minority Interests Profit
  0.0000   0.0000   -13   -47.2000   124.0250
Net Income
  227.7000   479.8000   183.4000   390.6000   386.9650

 

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
  0.8590   1.7450   0.6680   1.4080   2.5500
Dividend per Share
  0.4780   0.4780   0.4780   0.0650   0.1200

 

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
  789.7000   915.3000   820.9000   1,200.4000   1,414.7420
Cash Flow from Investing Activities
  -1,239.4000   -624.3000   -1,394.5000   -1,037.3000   -2,444.2120
Cash Flow from Financing
  449.7000   540.3000   -75.5000   500.5000   1,261.2580
Decrease / Increase in Cash
  0.0000   831.3000   -649.2000   663.6000   231.7880
Employees
  1,815   1,835   1,873   1,621   1,750