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

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
  2,742.7000   2,990.3000   3,239.3750   3,259.0940   4,468.9890
Intangible Assets
  3.6000   3.4000   3.1760   3.3800   8.3920
Long-Term Investments
  -   -   17.2940   11.9850   12.5610
Fixed Assets
  -   -   3,825.7700   3,833.3500   6,048.6300
Inventories
  77.6000   88.5000   91.1910   86.9430   107.2100
Accounts Receivable
  163.7000   177.6000   189.9920   147.4860   263.2890
Cash and Cash Equivalents
  15.5000   7.8000   21.2180   456.5350   13.5800
Current Assets
  405.1000   345.3000   454.0360   822.1510   466.8140
Total Assets
  3,729.5000   3,875.2000   4,279.8060   4,655.5010   6,515.4440

 

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
  84.4000   130.4000   124.1390   105.4680   153.4770
Long-term debt
  -   -   1,267.5890   1,866.8660   3,211.1890
Liabilities to Banks
  0.0000   3.5000   3.3000   2.8000   2.5000
Provisions
  540.3000   583.6000   693.8000   682.7000   779.6000
Liabilities
  2,497   2,567.5000   2,903.7820   3,189.6340   4,785.3100
Share Capital
  44.3000   44.6000   44.7140   51.2320   53.3970
Total Equity
  1,232.5000   1,307.7000   1,376.0240   1,465.8670   1,730.1340
Minority Interests
  0.0000   0.0000   0.0000   0.0000   115.4950
Total liabilities equity
  3,729.5000   3,875.2000   4,279.8060   4,655.5010   6,515.4440

 

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
  1,173.9000   1,275.9000   1,393.5700   1,304.6050   1,572.9740
Depreciation (total)
  154.6000   141.2000   148.0830   155.3700   189.0430
Operating Result
  243.7000   255.6000   260.5300   29.7950   222.5860
Interest Income
  -115.8000   -112.3000   -69.0350   -82.0980   1.4290
Income Before Taxes
  136.9000   177.5000   194.1770   -49.5220   93.1060
Income Taxes
  48.4000   61.6000   -65.3950   22.1600   -10.4750
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   -9.6610
Net Income
  81.5000   115   128.7810   -32.1110   72.9700

 

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
  1.8600   2.6000   2.9000   -0.7100   1.4100
Dividend per Share
  1.4800   1.5200   1.5600   1.6200   1.6800

 

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
  317   324.6000   323.4570   428.0040   320.4630
Cash Flow from Investing Activities
  11.2000   -349.3000   -401.1470   -476.3890   -1,588.7420
Cash Flow from Financing
  -371.4000   17   91.0670   483.7020   840.9980
Decrease / Increase in Cash
  -43.3000   -7.6000   13.3770   435.3170   -427.2810
Employees
  1,925   1,948   2,021   2,003   2,834