2024-06-04  10:10:00 PM Chg. -0.46 Volume Bid1:00:00 PM Ask1:00:00 PM Market Capitalization Dividend Y. P/E Ratio
55.88USD -0.82% 378,276
Turnover: 12.72 mill.
55.00Bid Size: 100 57.00Ask Size: 100 3.85 bill.USD 4.47% 14.29

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
  2,990.3000   3,239.3750   3,259.0940   4,468.9890   4,541.4300
Intangible Assets
  3.4000   3.1760   3.3800   8.3920   7.5590
Long-Term Investments
  -   17.2940   11.9850   12.5610   13.0900
Fixed Assets
  -   3,825.7700   3,833.3500   6,048.6300   6,088.1200
Inventories
  88.5000   91.1910   86.9430   107.2100   113.2830
Accounts Receivable
  177.6000   189.9920   147.4860   263.2890   248.3300
Cash and Cash Equivalents
  7.8000   21.2180   456.5350   13.5800   15.4200
Current Assets
  345.3000   454.0360   822.1510   466.8140   570.7820
Total Assets
  3,875.2000   4,279.8060   4,655.5010   6,515.4440   6,658.9020

 

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
  130.4000   124.1390   105.4680   153.4770   160.8870
Long-term debt
  -   1,267.5890   1,866.8660   3,211.1890   3,109.4000
Liabilities to Banks
  3.5000   3.3000   2.8000   2.5000   2.1000
Provisions
  583.6000   693.8000   682.7000   779.6000   963.2000
Liabilities
  2,567.5000   2,903.7820   3,189.6340   4,785.3100   4,838.6960
Share Capital
  44.6000   44.7140   51.2320   53.3970   53.5800
Total Equity
  1,307.7000   1,376.0240   1,465.8670   1,730.1340   1,820.2060
Minority Interests
  0.0000   0.0000   0.0000   115.4950   111.2320
Total liabilities equity
  3,875.2000   4,279.8060   4,655.5010   6,515.4440   6,658.9020

 

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
  1,275.9000   1,393.5700   1,304.6050   1,572.9740   1,680.2660
Depreciation (total)
  141.2000   148.0830   155.3700   189.0430   188.2460
Operating Result
  255.6000   260.5300   29.7950   222.5860   416.7360
Interest Income
  -112.3000   -69.0350   -82.0980   1.4290   1.0160
Income Before Taxes
  177.5000   194.1770   -49.5220   93.1060   281.7420
Income Taxes
  61.6000   -65.3950   22.1600   -10.4750   -73.3670
Minority Interests Profit
  0.0000   0.0000   0.0000   -9.6610   -14.2420
Net Income
  115   128.7810   -32.1110   72.9700   177.0340

 

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
  2.6000   2.9000   -0.7100   1.4100   3.3300
Dividend per Share
  1.5200   1.5600   1.6200   1.6800   1.8100

 

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
  324.6000   323.4570   428.0040   320.4630   428.2610
Cash Flow from Investing Activities
  -349.3000   -401.1470   -476.3890   -1,588.7420   -317.6640
Cash Flow from Financing
  17   91.0670   483.7020   840.9980   -108.6950
Decrease / Increase in Cash
  -7.6000   13.3770   435.3170   -427.2810   1.9020
Employees
  1,948   2,021   2,003   2,834   2,744