2024-04-25  5:16:40 PM Chg. -0.15 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
35.63USD -0.42% 1,741
Turnover: 61,920.17
-Bid Size: - -Ask Size: - 2.78 bill.USD 5.17% 15.88

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
  3,202.4000   3,619.9620   3,898.5890   4,147.5000   4,398.8100
Intangible Assets
  39.6000   0.0000   -   -   -
Long-Term Investments
  38.1000   42.0160   50.7500   72.2240   83.9120
Fixed Assets
  -   -   -   -   5,177.1980
Inventories
  44.9000   66.3560   54.1480   53.3140   58.0750
Accounts Receivable
  221.3000   171.9250   169.4130   180.2650   185.6640
Cash and Cash Equivalents
  82.6000   22.1430   10.4840   8.5070   16.1720
Current Assets
  549.7000   395.3470   306.0460   351.3410   337.5340
Total Assets
  4,361.9000   4,712.3310   4,906.6490   5,309.7550   5,514.7320

 

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
  182.1000   112.9740   114.3490   115.5450   107.2890
Long-term debt
  46   1,543.6090   1,531.6580   1,730.2640   1,543.3460
Liabilities to Banks
  217   123   119.3000   127   114.2000
Provisions
  535.3000   710.3000   747.5000   840.9000   466.6000
Liabilities
  3,027.8000   3,228.6600   3,378.0230   3,661.0280   3,784.2480
Share Capital
  897   999.9600   1,004.3360   1,075.2810   1,133.4480
Total Equity
  1,318.3000   1,483.6710   1,528.6260   1,648.7270   1,730.4840
Minority Interests
  15.9000   -.4290   -.3390   -.2510   .6560
Total liabilities equity
  4,361.9000   4,712.3310   4,906.6490   5,309.7550   5,514.7320

 

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
  1,618.5000   1,472.5620   1,484.7760   1,442.4830   1,445.9290
Depreciation (total)
  132.6000   129.5700   144.1940   161.2830   172.0210
Operating Result
  244.4000   252.5880   253.2140   289.8030   284.5090
Interest Income
  -75.5000   75.3020   79.9680   86.4960   95.3610
Income Before Taxes
  175.5000   192.1060   185.6190   215.4020   198.6900
Income Taxes
  63.2000   72.2400   67.4490   78.0860   82.7580
Minority Interests Profit
  -1.2000   -.2360   -.0900   -.0880   -.0160
Net Income
  111.1000   192.0410   123.2270   137.2280   115.9160

 

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
  1.8500   3.1200   1.9800   2.1600   1.8000
Dividend per Share
  1.2200   1.2700   1.3200   1.3700   1.4300

 

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
  242.6000   267.2680   375.6400   358.2670   410.2980
Cash Flow from Investing Activities
  -312.2000   -103.7360   -387.8270   -432.4660   -434.1030
Cash Flow from Financing
  76.8000   -223.9630   .5280   72.2220   31.4700
Decrease / Increase in Cash
  7.1000   -60.4310   -11.6590   -1.9770   7.6650
Employees
  1,643   1,658   1,711   1,982   1,744