2024-04-29  10:10:00 PM Chg. +0.21 Volume Bid2024-04-29 Ask2024-04-29 Market Capitalization Dividend Y. P/E Ratio
261.45USD +0.08% 632,656
Turnover: 103.32 mill.
225.00Bid Size: 100 286.00Ask Size: 100 34.57 bill.USD 0.66% 37.24

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
  3,159.2000   3,312   3,071.6300   3,156.2900   3,261.4380
Intangible Assets
  692.5000   697.6000   758.2430   766.5790   769.0520
Long-Term Investments
  -   -   41.6500   40.5580   39.2260
Fixed Assets
  -   -   7,141.4330   7,217.0410   7,334.2930
Inventories
  335   344.6000   321.8040   347.0730   345.6160
Accounts Receivable
  297   339.6000   354.9350   397.2870   398.4880
Cash and Cash Equivalents
  275.5000   198.2000   141.2730   284.0600   258.9860
Current Assets
  985   956   920.4690   1,084.5910   1,137.1820
Total Assets
  8,126.6000   8,263.6000   8,061.9020   8,301.6320   8,471.4750

 

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
  113.3000   139.3000   145.1480   175.7290   145.0420
Long-term debt
  -   -   1,855.4470   1,980.3340   1,982.7510
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  657.4000   701.1000   691.1000   681.1000   702.9000
Liabilities
  4,365.5000   4,321   3,885.2030   3,847.4440   3,898.9990
Share Capital
  129.7000   130.2000   131.9070   133.1720   132.3390
Total Equity
  3,761.1000   3,938.1000   4,176.6990   4,454.1880   4,572.4760
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,126.6000   8,263.6000   8,061.9020   8,301.6320   8,471.4750

 

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
  2,567.3000   2,770.7000   2,994.1690   3,422.1810   3,592.6670
Depreciation (total)
  -   -   279.4970   274.8230   -
Operating Result
  85.8000   190.4000   538.1380   549.7780   679.5820
Interest Income
  -212   -201.7000   243.3670   220.5880   134.0760
Income Before Taxes
  -120.4000   -3.7000   298.8380   327.8570   547.2570
Income Taxes
  -66.5000   -24.5000   91.6920   94.9430   124.8510
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  -52.6000   24.4000   204.9230   221.1770   419.4910

 

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
  -0.4100   0.1900   1.5600   1.6600   3.1500
Dividend per Share
  0.0400   0.0400   0.2200   0.4000   0.8000

 

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
  238.5000   356.5000   260.3360   503.3780   644.5880
Cash Flow from Investing Activities
  10.4000   -296.2000   238.3310   -309.7420   -365.0770
Cash Flow from Financing
  -129.2000   -142   -551.1320   -50.8490   -304.5850
Decrease / Increase in Cash
  119.6000   -81.7000   -52.4650   142.7870   -25.0740
Employees
  6,727   6,902   6,941   6,799   7,149