10/7/2024  9:59:53 PM Chg. -1.52 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
116.74USD -1.29% 25,465
Turnover: 2.97 mill.
-Bid Size: - -Ask Size: - 34.25 bill.USD 2.18% 185.35

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
  2,477.7000   2,578.3000   2,550.7270   2,497.1580   3,083.3260
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   5,652.6230   5,492.6750   -
Inventories
  -   -   -   -   -
Accounts Receivable
  572.2000   616.8000   604.2650   564.4010   691.2490
Cash and Cash Equivalents
  243.4000   120.5000   125.9330   128.3810   236.4840
Current Assets
  1,024.1000   933.6000   917.7190   857.9120   1,112.1070
Total Assets
  6,358.3000   6,653   6,570.3420   6,350.5870   9,486.8000

 

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
  168.1000   216.5000   203.0140   219.5900   222.1970
Long-term debt
  -   -   4,611.4360   4,757.6100   6,078.2060
Liabilities to Banks
  -   -   -   -   -
Provisions
  398.5000   344.5000   54.7000   55   151.3000
Liabilities
  5,195.9000   5,595.2000   5,700.3870   5,821.9800   7,550.1290
Share Capital
  1.9000   1.9140   2.0980   2.1130   2.6360
Total Equity
  1,150   1,047.3000   869.9550   528.6070   1,936.6710
Minority Interests
  12.5000   10.5000   13.6000   19.7660   .1240
Total liabilities equity
  6,358.3000   6,653   6,570.3420   6,350.5870   9,486.8000

 

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
  3,005.3000   3,025.9000   3,117.6930   3,007.9760   3,511.4530
Depreciation (total)
  316.3000   322   353.1430   345.4640   452.3260
Operating Result
  557   492.4000   549.2770   524.5270   501.6060
Interest Income
  -242.6000   -254.2000   263.1600   263.8710   310.6620
Income Before Taxes
  298.4000   163   223.3730   162.0660   146.6440
Income Taxes
  114.9000   63.1000   -97.2750   37.7130   44.9440
Minority Interests Profit
  -3.1000   -3.5000   2.6270   1.9620   2.4090
Net Income
  171.7000   97.3000   326.1190   123.2410   104.8240

 

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
  0.9900   0.5100   1.6700   0.5800   0.4300
Dividend per Share
  5.1200   1.0800   5.3713   1.9100   2.0427

 

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
  432.7000   507.5000   472.9480   541.7600   543.8950
Cash Flow from Investing Activities
  -400.2000   -637.7000   -479.9780   -422.7860   -535.9910
Cash Flow from Financing
  28.2000   18.6000   19.8570   -108.5110   125.3730
Decrease / Increase in Cash
  63.6000   -122.9000   5.4070   2.4480   108.1030
Employees
  17,500   19,500   20,000   20,000   24,000