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

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
  2,789.6000   2,742.7000   2,990.3000   3,239.3750   3,259.0940
Intangible Assets
  3.8000   3.6000   3.4000   3.1760   3.3800
Long-Term Investments
  -   -   -   17.2940   11.9850
Fixed Assets
  -   -   -   3,825.7700   3,833.3500
Inventories
  84.1000   77.6000   88.5000   91.1910   86.9430
Accounts Receivable
  156.8000   163.7000   177.6000   189.9920   147.4860
Cash and Cash Equivalents
  21.6000   15.5000   7.8000   21.2180   456.5350
Current Assets
  758.9000   405.1000   345.3000   454.0360   822.1510
Total Assets
  4,127.1000   3,729.5000   3,875.2000   4,279.8060   4,655.5010

 

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
  104.7000   84.4000   130.4000   124.1390   105.4680
Long-term debt
  -   -   -   1,267.5890   1,866.8660
Liabilities to Banks
  0.0000   0.0000   3.5000   3.3000   2.8000
Provisions
  452.3000   540.3000   583.6000   693.8000   682.7000
Liabilities
  2,917.8000   2,497   2,567.5000   2,903.7820   3,189.6340
Share Capital
  44   44.3000   44.6000   44.7140   51.2320
Total Equity
  1,209.3000   1,232.5000   1,307.7000   1,376.0240   1,465.8670
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  4,127.1000   3,729.5000   3,875.2000   4,279.8060   4,655.5010

 

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
  1,272.2000   1,173.9000   1,275.9000   1,393.5700   1,304.6050
Depreciation (total)
  135.6000   154.6000   141.2000   148.0830   155.3700
Operating Result
  186.2000   243.7000   255.6000   260.5300   29.7950
Interest Income
  -114.7000   -115.8000   -112.3000   -69.0350   -82.0980
Income Before Taxes
  57.5000   136.9000   177.5000   194.1770   -49.5220
Income Taxes
  18.2000   48.4000   61.6000   -65.3950   22.1600
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  49.7000   81.5000   115   128.7810   -32.1110

 

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
  1.2500   1.8600   2.6000   2.9000   -0.7100
Dividend per Share
  1.4600   1.4800   1.5200   1.5600   1.6200

 

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
  223.7000   317   324.6000   323.4570   428.0040
Cash Flow from Investing Activities
  -447   11.2000   -349.3000   -401.1470   -476.3890
Cash Flow from Financing
  249.6000   -371.4000   17   91.0670   483.7020
Decrease / Increase in Cash
  26.3000   -43.3000   -7.6000   13.3770   435.3170
Employees
  2,030   1,925   1,948   2,021   2,003