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

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
  2,860.8000   3,023.7000   3,202.4000   3,619.9620   3,898.5890
Intangible Assets
  34.6000   46.3000   39.6000   0.0000   -
Long-Term Investments
  30.3000   27.8000   38.1000   42.0160   50.7500
Fixed Assets
  -   -   -   -   -
Inventories
  52   47.5000   44.9000   66.3560   54.1480
Accounts Receivable
  203.5000   193.7000   221.3000   171.9250   169.4130
Cash and Cash Equivalents
  74.7000   75.5000   82.6000   22.1430   10.4840
Current Assets
  614.6000   505.8000   549.7000   395.3470   306.0460
Total Assets
  4,214.5000   4,313.2000   4,361.9000   4,712.3310   4,906.6490

 

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
  167   198.9000   182.1000   112.9740   114.3490
Long-term debt
  -   54   46   1,543.6090   1,531.6580
Liabilities to Banks
  96   106   217   123   119.3000
Provisions
  506   524.9000   535.3000   710.3000   747.5000
Liabilities
  2,976.8000   3,031.1000   3,027.8000   3,228.6600   3,378.0230
Share Capital
  855.2000   889.2000   897   999.9600   1,004.3360
Total Equity
  1,185.9000   1,277.1000   1,318.3000   1,483.6710   1,528.6260
Minority Interests
  51.8000   4.9000   15.9000   -.4290   -.3390
Total liabilities equity
  4,214.5000   4,313.2000   4,361.9000   4,712.3310   4,906.6490

 

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
  1,619.8000   1,547   1,618.5000   1,472.5620   1,484.7760
Depreciation (total)
  113.6000   126.4000   132.6000   129.5700   144.1940
Operating Result
  228   190.1000   244.4000   252.5880   253.2140
Interest Income
  -71.3000   -75   -75.5000   75.3020   79.9680
Income Before Taxes
  160.2000   120.1000   175.5000   192.1060   185.6190
Income Taxes
  56.6000   41.3000   63.2000   72.2400   67.4490
Minority Interests Profit
  -3.3000   -.6000   -1.2000   -.2360   -.0900
Net Income
  100.2000   78.2000   111.1000   192.0410   123.2270

 

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
  1.7300   1.3200   1.8500   3.1200   1.9800
Dividend per Share
  1.1000   1.1600   1.2200   1.2700   1.3200

 

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
  269.5000   316.6000   242.6000   267.2680   375.6400
Cash Flow from Investing Activities
  -282.3000   -294.7000   -312.2000   -103.7360   -387.8270
Cash Flow from Financing
  18.1000   -21.1000   76.8000   -223.9630   .5280
Decrease / Increase in Cash
  5.2000   .8000   7.1000   -60.4310   -11.6590
Employees
  1,594   1,682   1,643   1,658   1,711