10/4/2024  7:19:21 PM Chg. +0.13 Volume Bid7:21:23 PM Ask7:21:24 PM Market Capitalization Dividend Y. P/E Ratio
37.59USD +0.35% 32,951
Turnover: 769,132.91
37.48Bid Size: 3 37.74Ask Size: 3 2.53 bill.USD - 23.45

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  13,026   14,558.1000   12,112.5090   11,483.6230   10,061.9480
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   12,358.2600   11,651.3660   10,247.5030
Inventories
  0.0000   0.0000   -   -   -
Accounts Receivable
  743.7000   949.1000   569.0960   498.9310   319.1520
Cash and Cash Equivalents
  282.1000   114.5000   68.5100   512.2450   725.7220
Current Assets
  1,305.3000   1,390.9000   928.5620   1,240.6180   1,192.6140
Total Assets
  14,607.8000   16,218   13,286.8220   12,891.9840   11,440.1170

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  350.1000   347.2000   265.3890   223.2210   108.2240
Long-term debt
  -   -   4,869.0200   4,188.9040   4,040.2290
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  226   225.5000   120.6000   92.8000   2.1000
Liabilities
  6,884.6000   7,895.4000   5,999.7880   5,469.7540   4,972.6720
Share Capital
  710.1000   2.5000   2.4750   2.4200   2.4320
Total Equity
  7,723.2000   8,322.6000   7,287.0340   7,422.2300   6,467.4450
Minority Interests
  -   -   722.3040   723.0010   708.7640
Total liabilities equity
  14,607.8000   16,218   13,286.8220   12,891.9840   11,440.1170

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  3,547   4,234.3000   3,232.5040   3,352.2520   2,302.0650
Depreciation (total)
  758.6000   879.4000   -   634.3050   -
Operating Result
  783.8000   1,121.6000   185.9420   920.0010   -761.9460
Interest Income
  -85.8000   -106.3000   -155.1790   -213.8540   -222.9150
Income Before Taxes
  703.2000   1,018   29.4650   742.4330   -967.0290
Income Taxes
  147.1000   167.6000   -106.6510   -159.2320   109.1560
Minority Interests Profit
  -33.8000   -67.7000   -74.8250   -72.2010   -71.7070
Net Income
  522.3000   782.7000   8.4910   511   -929.5800

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  2.0500   3.0500   0.0300   2.0600   -3.8200
Dividend per Share
  0.5400   0.7600   1.5000   1.2750   0.1900

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,381.7000   1,702.3000   1,778.2080   1,762.3510   1,128.2820
Cash Flow from Investing Activities
  -1,790.9000   -2,485.1000   -2,109.2680   -432.5370   -669.9310
Cash Flow from Financing
  452.1000   615.2000   285.1120   -886.0790   -244.8740
Decrease / Increase in Cash
  42.9000   -167.6000   -45.9480   443.7350   213.4770
Employees
  5,600   6,000   4,800   3,300   2,100