2024-05-22  10:10:00 PM Chg. -1.12 Volume Bid10:43:38 AM Ask10:43:38 AM Market Capitalization Dividend Y. P/E Ratio
55.63USD -1.97% 411,559
Turnover: 12.48 mill.
53.00Bid Size: 100 75.00Ask Size: 300 3.83 bill.USD 4.49% 14.23

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  -   2,789.6000   2,742.7000   2,990.3000   3,239.3750
Intangible Assets
  -   3.8000   3.6000   3.4000   3.1760
Long-Term Investments
  -   -   -   -   17.2940
Fixed Assets
  -   -   -   -   3,825.7700
Inventories
  -   84.1000   77.6000   88.5000   91.1910
Accounts Receivable
  -   156.8000   163.7000   177.6000   189.9920
Cash and Cash Equivalents
  -   21.6000   15.5000   7.8000   21.2180
Current Assets
  -   758.9000   405.1000   345.3000   454.0360
Total Assets
  -   4,127.1000   3,729.5000   3,875.2000   4,279.8060

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   104.7000   84.4000   130.4000   124.1390
Long-term debt
  -   -   -   -   1,267.5890
Liabilities to Banks
  -   0.0000   0.0000   3.5000   3.3000
Provisions
  -   452.3000   540.3000   583.6000   693.8000
Liabilities
  -   2,917.8000   2,497   2,567.5000   2,903.7820
Share Capital
  -   44   44.3000   44.6000   44.7140
Total Equity
  -   1,209.3000   1,232.5000   1,307.7000   1,376.0240
Minority Interests
  -   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  -   4,127.1000   3,729.5000   3,875.2000   4,279.8060

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  1,219.7000   1,272.2000   1,173.9000   1,275.9000   1,393.5700
Depreciation (total)
  126.6000   135.6000   154.6000   141.2000   148.0830
Operating Result
  183.4000   186.2000   243.7000   255.6000   260.5300
Interest Income
  -105.2000   -114.7000   -115.8000   -112.3000   -69.0350
Income Before Taxes
  83.8000   57.5000   136.9000   177.5000   194.1770
Income Taxes
  22.2000   18.2000   48.4000   61.6000   -65.3950
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  68.7000   49.7000   81.5000   115   128.7810

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  1.7600   1.2500   1.8600   2.6000   2.9000
Dividend per Share
  1.4400   1.4600   1.4800   1.5200   1.5600

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  147.8000   223.7000   317   324.6000   323.4570
Cash Flow from Investing Activities
  -389.2000   -447   11.2000   -349.3000   -401.1470
Cash Flow from Financing
  161   249.6000   -371.4000   17   91.0670
Decrease / Increase in Cash
  -80.5000   26.3000   -43.3000   -7.6000   13.3770
Employees
  2,124   2,030   1,925   1,948   2,021