2024-05-24  9:59:56 PM Chg. -0.58 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
176.27USD -0.33% 19,901
Turnover: 3.53 mill.
-Bid Size: - -Ask Size: - 11.8 bill.USD 0.45% 17.04

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
  3,382.2000   3,442.2000   3,679.6890   3,835.9780   4,330.9560
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   7,359.3050   7,915.8090   8,636.4310
Inventories
  99   101.8000   -   -   -
Accounts Receivable
  1,067.2000   1,117   1,282.7350   1,302.4290   1,439.5530
Cash and Cash Equivalents
  23.5000   17.2000   32.0690   61.2280   33.7470
Current Assets
  1,407.5000   1,432.3000   1,615.1380   1,718.3040   1,681.3710
Total Assets
  8,200.8000   8,311.7000   8,974.4430   9,634.1130   10,317.8020

 

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
  247   276.9000   336.4470   366.2380   439.6720
Long-term debt
  -   -   3,210.2150   3,387.3030   4,030.2300
Liabilities to Banks
  -   -   -   -   -
Provisions
  184.8000   246.3000   283.6000   319.9000   90.2000
Liabilities
  5,200.6000   4,793.4000   5,183.3630   5,324.9520   5,720.2080
Share Capital
  1   .9830   .9140   .9100   .8930
Total Equity
  2,765.9000   3,300.2000   3,791.0800   4,309.1610   4,597.5940
Minority Interests
  234.3000   218.1000   55.1340   59.5140   64.3740
Total liabilities equity
  8,200.8000   8,311.7000   8,974.4430   9,634.1130   10,317.8020

 

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
  6,961.4000   7,283.8000   8,065.3260   9,043.4510   9,766.2100
Depreciation (total)
  302.4000   337.2000   375.6240   398.6180   416.6080
Operating Result
  942.6000   1,015.5000   1,063.3050   1,259.3950   1,281.4110
Interest Income
  -178.9000   -146.1000   -   -   125.0530
Income Before Taxes
  763.7000   869.3000   929.6670   1,145.9010   1,156.3580
Income Taxes
  274.6000   315.3000   324.6710   395.2030   409.1870
Minority Interests Profit
  -45.6000   -43.3000   59.6530   70.1700   44.7620
Net Income
  443.4000   510.7000   545.3430   680.5280   702.4090

 

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
  4.5700   5.2100   5.5200   6.8900   7.2200
Dividend per Share
  0.6000   0.2000   0.3000   0.4000   0.4000

 

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
  815.3000   884.2000   1,035.8760   1,020.8980   1,288.4740
Cash Flow from Investing Activities
  -789.6000   -383.5000   -832.8460   -912.8850   -1,187.2170
Cash Flow from Financing
  -43.4000   -507   -187.4240   -77.2450   -125.9480
Decrease / Increase in Cash
  -17.8000   -6.2000   14.8310   29.1590   -27.4810
Employees
  65,100   66,100   68,700   72,600   75,325