2024-04-26  9:59:51 PM Chg. -0.03 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
35.54USD -0.07% 10,946
Turnover: 390,064.22
-Bid Size: - -Ask Size: - 2.78 bill.USD 5.18% 15.87

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
  3,023.7000   3,202.4000   3,619.9620   3,898.5890   4,147.5000
Intangible Assets
  46.3000   39.6000   0.0000   -   -
Long-Term Investments
  27.8000   38.1000   42.0160   50.7500   72.2240
Fixed Assets
  -   -   -   -   -
Inventories
  47.5000   44.9000   66.3560   54.1480   53.3140
Accounts Receivable
  193.7000   221.3000   171.9250   169.4130   180.2650
Cash and Cash Equivalents
  75.5000   82.6000   22.1430   10.4840   8.5070
Current Assets
  505.8000   549.7000   395.3470   306.0460   351.3410
Total Assets
  4,313.2000   4,361.9000   4,712.3310   4,906.6490   5,309.7550

 

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
  198.9000   182.1000   112.9740   114.3490   115.5450
Long-term debt
  54   46   1,543.6090   1,531.6580   1,730.2640
Liabilities to Banks
  106   217   123   119.3000   127
Provisions
  524.9000   535.3000   710.3000   747.5000   840.9000
Liabilities
  3,031.1000   3,027.8000   3,228.6600   3,378.0230   3,661.0280
Share Capital
  889.2000   897   999.9600   1,004.3360   1,075.2810
Total Equity
  1,277.1000   1,318.3000   1,483.6710   1,528.6260   1,648.7270
Minority Interests
  4.9000   15.9000   -.4290   -.3390   -.2510
Total liabilities equity
  4,313.2000   4,361.9000   4,712.3310   4,906.6490   5,309.7550

 

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
  1,547   1,618.5000   1,472.5620   1,484.7760   1,442.4830
Depreciation (total)
  126.4000   132.6000   129.5700   144.1940   161.2830
Operating Result
  190.1000   244.4000   252.5880   253.2140   289.8030
Interest Income
  -75   -75.5000   75.3020   79.9680   86.4960
Income Before Taxes
  120.1000   175.5000   192.1060   185.6190   215.4020
Income Taxes
  41.3000   63.2000   72.2400   67.4490   78.0860
Minority Interests Profit
  -.6000   -1.2000   -.2360   -.0900   -.0880
Net Income
  78.2000   111.1000   192.0410   123.2270   137.2280

 

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
  1.3200   1.8500   3.1200   1.9800   2.1600
Dividend per Share
  1.1600   1.2200   1.2700   1.3200   1.3700

 

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
  316.6000   242.6000   267.2680   375.6400   358.2670
Cash Flow from Investing Activities
  -294.7000   -312.2000   -103.7360   -387.8270   -432.4660
Cash Flow from Financing
  -21.1000   76.8000   -223.9630   .5280   72.2220
Decrease / Increase in Cash
  .8000   7.1000   -60.4310   -11.6590   -1.9770
Employees
  1,682   1,643   1,658   1,711   1,982