15/11/2024  22:00:00 Chg. +0.26 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
29.98USD +0.87% 41,223
Turnover: 1.23 mill.
-Bid Size: - -Ask Size: - 4.47 bill.USD 4.47% 25.62

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
  1,965.3000   2,280.3000   2,910.2000   6.7060   6.7420
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   2,238.7520   2,213.5780
Inventories
  122   128   138.8000   9.0420   15.3510
Accounts Receivable
  95   100.4000   95   24.0180   20.2220
Cash and Cash Equivalents
  78.6000   280.6000   199.6000   161.5580   51.7770
Current Assets
  344.5000   566.3000   519.2000   214.3630   105.6850
Total Assets
  2,569.4000   3,123   3,685.5000   2,453.1150   2,319.2630

 

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
  72.9000   70.4000   69.3000   20.2110   21.4790
Long-term debt
  -   -   -   621.8490   833.8790
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,246.3000   1,685   1,930.3000   877.9640   957.5230
Share Capital
  630.3000   670.7000   692.1000   702.5980   708.8270
Total Equity
  1,323.1000   1,438   1,755.2000   1,575.1510   1,361.7400
Minority Interests
  0.0000   0.0000   94.1000   86.6810   73.6560
Total liabilities equity
  2,569.4000   3,123   3,685.5000   2,453.1150   2,319.2630

 

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
  1,488.6000   1,571   1,707.8000   603.5210   544.8740
Depreciation (total)
  -   -   -   119.9800   113.7080
Operating Result
  352.2000   410.9000   406.2000   98.2890   77.7840
Interest Income
  -50.8000   -45   -43.8000   -44.2480   -31.6990
Income Before Taxes
  306.4000   367.1000   381.4000   98.2890   77.7840
Income Taxes
  30.4000   88.4000   49.7000   9.6010   .8590
Minority Interests Profit
  0.0000   0.0000   -1.9000   -1.4910   -2.2240
Net Income
  276   278.7000   371.9000   99.3370   46.1650

 

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
  2.2700   2.2700   2.9600   0.7800   0.3700
Dividend per Share
  1.5200   1.6800   1.8600   2.0300   1.0000

 

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
  432.3000   445.9000   545.2000   316.5470   177.1640
Cash Flow from Investing Activities
  -488.6000   -472.9000   -468.9000   -192.8070   -166.3090
Cash Flow from Financing
  -215.1000   229   -157.1000   -161.4490   -116.4630
Decrease / Increase in Cash
  -270.9000   202   -81   -38.0860   -109.7810
Employees
  1,900   1,900   1,600   320   325