2024-04-30  10:10:00 PM Chg. -0.74 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
117.90USD -0.62% 784,026
Turnover: 50.75 mill.
98.38Bid Size: 100 150.00Ask Size: 100 17.78 bill.USD 2.51% 19.33

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  6,030.7000   6,725.9060   7,430.5800   8,280.5110   9,259.1820
Intangible Assets
  741.5000   -   -   -   -
Long-Term Investments
  -   79.6130   74.2000   72.7010   88.4090
Fixed Assets
  -   7,818.8640   8,461.9600   9,329.2030   10,209.9500
Inventories
  -   284.6210   249.1900   239.1410   189.1250
Accounts Receivable
  302   343.4000   295.1600   300.0070   222.2630
Cash and Cash Equivalents
  66.2000   42.2580   28.6530   47.5340   26.4090
Current Assets
  683.3000   775.8400   630.9850   681.6860   539.6460
Total Assets
  7,940.4000   8,594.7040   9,092.9450   10,010.8890   10,749.5960

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  241.6000   311.6040   238.9420   259.4340   233.0500
Long-term debt
  -   2,455.9860   2,455.3880   2,188.7790   3,067.0450
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,164.1000   1,286.6000   1,411.3000   1,603.1000   1,878.7000
Liabilities
  5,360   5,508.4720   5,898.1480   6,547.8300   6,850.9300
Share Capital
  .4530   .5020   .5070   .5200   .5310
Total Equity
  2,580.4000   3,086.2320   3,194.7970   3,463.0590   3,898.6660
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,940.4000   8,594.7040   9,092.9450   10,010.8890   10,749.5960

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  3,886.3000   4,940.9160   4,142.1360   3,349.9490   2,759.7350
Depreciation (total)
  235.1000   253.9870   274.7960   293.0960   319.4480
Operating Result
  501.9000   611.3490   631.3950   668.0180   727.5460
Interest Income
  -128.4000   -129.2950   -116.2410   -115.9480   -120.1820
Income Before Taxes
  373.3000   476.8190   510.7650   550.4770   604.0940
Income Taxes
  142.6000   -187.0020   -195.6900   200.3730   221.3830
Minority Interests Profit
  -   -   -   -   -
Net Income
  243.2000   289.8170   315.0750   350.1040   396.4210

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.6800   2.9600   3.0900   3.3800   3.7300
Dividend per Share
  1.4000   1.4800   1.5600   1.6800   1.8000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  613.1000   739.9860   836.5190   794.9900   867.0900
Cash Flow from Investing Activities
  -696.9000   -837.5760   -974.7550   -1,079.7320   -1,056.3060
Cash Flow from Financing
  85.7000   73.6490   124.6310   303.6230   168.0910
Decrease / Increase in Cash
  2   -23.9410   -13.6050   18.8810   -21.1250
Employees
  4,720   4,761   4,753   4,747   4,565