2024-04-29  10:10:00 PM Chg. -2.35 Volume Bid10:18:23 PM Ask10:18:23 PM Market Capitalization Dividend Y. P/E Ratio
602.64USD -0.39% 515,119
Turnover: 144.91 mill.
498.98Bid Size: 100 610.00Ask Size: 500 37.26 bill.USD 0.46% 31.92

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
  1,753.2000   1,799.2000   3,402.7700   3,156   3,423.3950
Intangible Assets
  50.4000   48.6000   -   -   69.1100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   6,175.5760   5,879.5640   6,214.5200
Inventories
  332.3000   347.3000   484.9190   469.1410   521.6240
Accounts Receivable
  224.1000   245.4000   421.0010   410.9210   457.9100
Cash and Cash Equivalents
  25.4000   42.4000   108.6510   168.4090   50.0380
Current Assets
  700.4000   755.4000   1,288.8160   1,082.1680   1,086.3850
Total Assets
  3,160.9000   3,259.8000   7,464.3920   6,961.7320   7,300.9050

 

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
  83.5000   103.6000   202.4760   164.7180   178.5980
Long-term debt
  -   -   1,571.0590   1,553.6490   1,506.1530
Liabilities to Banks
  -   -   -   -   -
Provisions
  232.5000   282   734.8000   593.7000   663
Liabilities
  1,710.6000   1,684.9000   3,111.6440   2,901.5550   3,158.3150
Share Capital
  .5000   .5000   .6710   .6430   .6300
Total Equity
  1,450.3000   1,574.9000   4,352.7480   4,060.1770   4,142.5900
Minority Interests
  39.8000   37   1.5820   2.8930   2.6120
Total liabilities equity
  3,160.9000   3,259.8000   7,464.3920   6,961.7320   7,300.9050

 

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
  2,037.7000   2,155.6000   2,957.9510   3,539.5700   3,818.7490
Depreciation (total)
  -   -   222.7460   263.5870   -
Operating Result
  155   218   314.8730   479.4160   667.3210
Interest Income
  -53.3000   -53.5000   66.0570   76.2870   81.6770
Income Before Taxes
  102.9000   164.2000   249.1780   413.8010   607.0280
Income Taxes
  17   44   94.8470   124.8630   181.5840
Minority Interests Profit
  -1.1000   1.9000   -1.3070   .1460   .0580
Net Income
  84.5000   121.3000   155.6010   288.7920   425.3860

 

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
  1.8300   2.6200   2.7300   4.3100   6.6600
Dividend per Share
  1.6000   1.6000   1.6000   1.6000   1.6400

 

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
  222.7000   309   381.6580   573.1510   678.6540
Cash Flow from Investing Activities
  -143.2000   -214.5000   -49.3250   88.5460   -555.3130
Cash Flow from Financing
  -80.1000   -77.4000   -266.1190   -601.9390   -241.7120
Decrease / Increase in Cash
  -.6000   17   66.2140   59.7580   -118.3710
Employees
  4,948   5,036   7,193   7,300   8,111