2024-05-31  10:10:00 PM Chg. +1.84 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
78.86USD +2.39% 824,694
Turnover: 41.45 mill.
72.11Bid Size: 100 84.52Ask Size: 100 8.96 bill.USD 4.43% 17.84

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
  10,396.4000   10,889   10,145.3120   10,628.1380   11,371.7880
Intangible Assets
  -   -   119.7550   123.9750   90.0220
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   13,340.0970   14,137.7420   15,182.0340
Inventories
  249.4000   259.7000   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  26.2000   9.5000   7.6040   39.4880   8.8810
Current Assets
  1,005.7000   1,043.6000   973.4350   890.5160   822.2190
Total Assets
  13,379.6000   13,508.7000   14,313.5320   15,028.2580   16,004.2530

 

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
  221.3000   284.5000   295.2110   297.4800   264.6310
Long-term debt
  -   -   3,031.2150   3,462.3910   4,021.7850
Liabilities to Banks
  92.2000   153.1000   213.2000   69.4000   72.9000
Provisions
  2,151.4000   2,351.9000   2,635.2000   2,779.7000   2,998
Liabilities
  9,277.3000   9,168.2000   9,794.4300   10,308.8010   11,068.3410
Share Capital
  2,462.7000   2,487.3000   2,512.9700   2,541.6680   2,596.0300
Total Equity
  3,972.8000   4,194.5000   4,519.1020   4,719.4570   4,935.9120
Minority Interests
  129.5000   146   151.6090   135.5400   132.2900
Total liabilities equity
  13,379.6000   13,508.7000   14,313.5320   15,028.2580   16,004.2530

 

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
  3,301.8000   3,454.6000   3,491.6320   3,495.4430   3,498.6820
Depreciation (total)
  404.3000   415.7000   496.4870   571.6640   -
Operating Result
  856   857.6000   811.2420   854.6020   855.9840
Interest Income
  -199.6000   -187   185.4930   178.7050   185.7500
Income Before Taxes
  656.3000   670.6000   644.4010   -   -
Income Taxes
  237.3000   230.6000   220.7050   237.7200   236.4110
Minority Interests Profit
  -31.6000   -33.9000   26.1010   18.9330   19.4930
Net Income
  381.5000   406.1000   397.5950   437.2570   442.0340

 

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
  3.4800   3.6900   3.5900   3.9400   3.9700
Dividend per Share
  2.1200   2.2025   2.3250   2.4400   2.5600

 

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
  1,171.1000   1,153.3000   1,099.6270   1,094.3270   1,023.3900
Cash Flow from Investing Activities
  -873   -1,009.4000   -922.6680   -1,066.2330   -1,252.0780
Cash Flow from Financing
  -305.5000   -160.6000   -178.8810   3.7900   198.0810
Decrease / Increase in Cash
  -7.4000   -16.7000   -1.9220   31.8840   -30.6070
Employees
  6,613   6,433   6,366   6,407   6,339