2024-04-30  10:10:00 PM Chg. -0.74 Volume Bid11:18:53 PM Ask11:18:53 PM Market Capitalization Dividend Y. P/E Ratio
117.90USD -0.62% 784,026
Turnover: 50.75 mill.
111.00Bid Size: 100 125.55Ask Size: 100 17.78 bill.USD 2.51% 19.33

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  5,147.9000   5,474.6000   6,030.7000   6,725.9060   7,430.5800
Intangible Assets
  740.2000   740.8000   741.5000   -   -
Long-Term Investments
  -   -   -   79.6130   74.2000
Fixed Assets
  -   -   -   7,818.8640   8,461.9600
Inventories
  -   -   -   284.6210   249.1900
Accounts Receivable
  273.3000   234.5000   302   343.4000   295.1600
Cash and Cash Equivalents
  131.4000   64.2000   66.2000   42.2580   28.6530
Current Assets
  1,011   828   683.3000   775.8400   630.9850
Total Assets
  7,282.9000   7,495.7000   7,940.4000   8,594.7040   9,092.9450

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  291.2000   215.2000   241.6000   311.6040   238.9420
Long-term debt
  -   -   -   2,455.9860   2,455.3880
Liabilities to Banks
  -   -   -   -   -
Provisions
  960.1000   1,015.1000   1,164.1000   1,286.6000   1,411.3000
Liabilities
  5,027.5000   5,136.4000   5,360   5,508.4720   5,898.1480
Share Capital
  .4510   .4510   .4530   .5020   .5070
Total Equity
  2,255.4000   2,359.2000   2,580.4000   3,086.2320   3,194.7970
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,282.9000   7,495.7000   7,940.4000   8,594.7040   9,092.9450

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  4,286.4000   3,438.5000   3,886.3000   4,940.9160   4,142.1360
Depreciation (total)
  223.8000   237.5000   235.1000   253.9870   274.7960
Operating Result
  426   446.2000   501.9000   611.3490   631.3950
Interest Income
  -150.8000   -141.2000   -128.4000   -129.2950   -116.2410
Income Before Taxes
  296.4000   290.4000   373.3000   476.8190   510.7650
Income Taxes
  106.8000   98.2000   142.6000   -187.0020   -195.6900
Minority Interests Profit
  -   -   -   -   -
Net Income
  207.6000   216.7000   243.2000   289.8170   315.0750

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  2.2800   2.3900   2.6800   2.9600   3.0900
Dividend per Share
  1.3600   1.3800   1.4000   1.4800   1.5600

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  582.8000   586.9000   613.1000   739.9860   836.5190
Cash Flow from Investing Activities
  -627.4000   -609.3000   -696.9000   -837.5760   -974.7550
Cash Flow from Financing
  44   -44.8000   85.7000   73.6490   124.6310
Decrease / Increase in Cash
  -.5000   -67.2000   2   -23.9410   -13.6050
Employees
  4,949   4,646   4,720   4,761   4,753