2024-05-22  10:10:00 PM Chg. -1.12 Volume Bid1:00:11 PM Ask1:00:11 PM Market Capitalization Dividend Y. P/E Ratio
55.63USD -1.97% 411,559
Turnover: 12.48 mill.
55.00Bid Size: 300 56.47Ask Size: 1,400 3.83 bill.USD 4.49% 14.23

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  3,239.3750   3,259.0940   4,468.9890   4,541.4300   4,854.8790
Intangible Assets
  3.1760   3.3800   8.3920   7.5590   14.3370
Long-Term Investments
  17.2940   11.9850   12.5610   13.0900   41.0130
Fixed Assets
  3,825.7700   3,833.3500   6,048.6300   6,088.1200   6,459.4940
Inventories
  91.1910   86.9430   107.2100   113.2830   117.2990
Accounts Receivable
  189.9920   147.4860   263.2890   248.3300   269.1530
Cash and Cash Equivalents
  21.2180   456.5350   13.5800   15.4200   20.7760
Current Assets
  454.0360   822.1510   466.8140   570.7820   503.8330
Total Assets
  4,279.8060   4,655.5010   6,515.4440   6,658.9020   6,963.3270

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  124.1390   105.4680   153.4770   160.8870   210.6090
Long-term debt
  1,267.5890   1,866.8660   3,211.1890   3,109.4000   2,950.8350
Liabilities to Banks
  3.3000   2.8000   2.5000   2.1000   .9000
Provisions
  693.8000   682.7000   779.6000   963.2000   526.8000
Liabilities
  2,903.7820   3,189.6340   4,785.3100   4,838.6960   4,675.9040
Share Capital
  44.7140   51.2320   53.3970   53.5800   60.0490
Total Equity
  1,376.0240   1,465.8670   1,730.1340   1,820.2060   2,287.4230
Minority Interests
  0.0000   0.0000   115.4950   111.2320   105.8350
Total liabilities equity
  4,279.8060   4,655.5010   6,515.4440   6,658.9020   6,963.3270

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  1,393.5700   1,304.6050   1,572.9740   1,680.2660   1,754.2680
Depreciation (total)
  148.0830   155.3700   189.0430   188.2460   196.3280
Operating Result
  260.5300   29.7950   222.5860   416.7360   397.0370
Interest Income
  -69.0350   -82.0980   1.4290   1.0160   1.6410
Income Before Taxes
  194.1770   -49.5220   93.1060   281.7420   255.8820
Income Taxes
  -65.3950   22.1600   -10.4750   -73.3670   23.6670
Minority Interests Profit
  0.0000   0.0000   -9.6610   -14.2420   -14.2200
Net Income
  128.7810   -32.1110   72.9700   177.0340   258.4420

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  2.9000   -0.7100   1.4100   3.3300   4.7500
Dividend per Share
  1.5600   1.6200   1.6800   1.8100   1.9300

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  323.4570   428.0040   320.4630   428.2610   488.8110
Cash Flow from Investing Activities
  -401.1470   -476.3890   -1,588.7420   -317.6640   -465.8490
Cash Flow from Financing
  91.0670   483.7020   840.9980   -108.6950   -17.0570
Decrease / Increase in Cash
  13.3770   435.3170   -427.2810   1.9020   5.9050
Employees
  2,021   2,003   2,834   2,744   2,863