10/11/2024  9:59:59 PM Chg. +0.24 Volume Bid1:59:51 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
35.88USD +0.67% 52,966
Turnover: 1.23 mill.
-Bid Size: - -Ask Size: - 2.41 bill.USD - 22.29

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
  14,558.1000   12,112.5090   11,483.6230   10,061.9480   9,489.2400
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   12,358.2600   11,651.3660   10,247.5030   9,755.6840
Inventories
  0.0000   -   -   -   -
Accounts Receivable
  949.1000   569.0960   498.9310   319.1520   204.6960
Cash and Cash Equivalents
  114.5000   68.5100   512.2450   725.7220   662.8290
Current Assets
  1,390.9000   928.5620   1,240.6180   1,192.6140   1,038.9750
Total Assets
  16,218   13,286.8220   12,891.9840   11,440.1170   10,794.6590

 

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
  347.2000   265.3890   223.2210   108.2240   84.0320
Long-term debt
  -   4,869.0200   4,188.9040   4,040.2290   3,795.8670
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  225.5000   120.6000   92.8000   2.1000   165
Liabilities
  7,895.4000   5,999.7880   5,469.7540   4,972.6720   4,844.0310
Share Capital
  2.5000   2.4750   2.4200   2.4320   2.4500
Total Equity
  8,322.6000   7,287.0340   7,422.2300   6,467.4450   5,950.6280
Minority Interests
  -   722.3040   723.0010   708.7640   674.4670
Total liabilities equity
  16,218   13,286.8220   12,891.9840   11,440.1170   10,794.6590

 

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
  4,234.3000   3,232.5040   3,352.2520   2,302.0650   1,236.9150
Depreciation (total)
  879.4000   -   634.3050   -   -
Operating Result
  1,121.6000   185.9420   920.0010   -761.9460   -163.2720
Interest Income
  -106.3000   -155.1790   -213.8540   -222.9150   -291.9890
Income Before Taxes
  1,018   29.4650   742.4330   -967.0290   -449.8120
Income Taxes
  167.6000   -106.6510   -159.2320   109.1560   -42.6290
Minority Interests Profit
  -67.7000   -74.8250   -72.2010   -71.7070   -22.5840
Net Income
  782.7000   8.4910   511   -929.5800   -516.5110

 

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
  3.0500   0.0300   2.0600   -3.8200   -2.1100
Dividend per Share
  0.7600   1.5000   1.2750   0.1900   -

 

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
  1,702.3000   1,778.2080   1,762.3510   1,128.2820   453.9380
Cash Flow from Investing Activities
  -2,485.1000   -2,109.2680   -432.5370   -669.9310   -155.5880
Cash Flow from Financing
  615.2000   285.1120   -886.0790   -244.8740   -361.2430
Decrease / Increase in Cash
  -167.6000   -45.9480   443.7350   213.4770   -62.8930
Employees
  6,000   4,800   3,300   2,100   2,000