2024-04-25  9:59:55 PM Chg. +88.86 Volume Bid- Ask9:59:55 PM Market Capitalization Dividend Y. P/E Ratio
3,113.80USD +2.94% 53,383
Turnover: 163.63 mill.
-Bid Size: - 3,113.80Ask Size: 197 85.58 bill.USD - 69.99

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
  963.2000   1,106.9840   1,217.2200   1,303.5580   1,338.3660
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   496.1060   622.9390   125.0550   0.0000
Fixed Assets
  -   1,667.8060   1,910.4190   1,503.7290   1,416.1570
Inventories
  13   15.3320   15.0430   15.0190   19.8600
Accounts Receivable
  24   34.8390   38.2830   40.4510   40.4530
Cash and Cash Equivalents
  323.2000   419.4650   248.0050   87.8800   184.5690
Current Assets
  666.3000   878.4790   814.6470   522.3740   629.5350
Total Assets
  2,009.3000   2,546.2850   2,725.0660   2,026.1030   2,045.6920

 

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
  59   69.6130   85.7090   78.3630   82.0280
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  128.4000   142.7000   161.6000   146   160.1000
Liabilities
  471   533.9160   597.0920   623.6100   681.2470
Share Capital
  .3520   .3540   .3580   .3580   .3590
Total Equity
  1,538.3000   2,012.3690   2,127.9740   1,402.4930   1,364.4450
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,009.3000   2,546.2850   2,725.0660   2,026.1030   2,045.6920

 

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
  3,214.6000   4,108.2690   4,501.2230   3,904.3840   4,476.4120
Depreciation (total)
  96.1000   110.4740   130.3680   146.3680   163.3480
Operating Result
  532.7000   710.8000   763.5890   34.5670   270.7940
Interest Income
  1.8000   3.5030   6.2780   4.1720   4.9490
Income Before Taxes
  534.5000   714.3030   769.8670   38.7390   275.7430
Income Taxes
  207   -268.9290   -294.2650   -15.8010   -99.4900
Minority Interests Profit
  -   -   -   -   -
Net Income
  327.4000   445.3740   475.6020   22.9380   176.2530

 

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
  10.5800   14.3500   15.3000   0.7800   6.1900
Dividend per Share
  0.0000   -   -   -   -

 

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
  528.8000   682.0670   683.3160   349.2420   467.1050
Cash Flow from Investing Activities
  -428.3000   -518.8440   -464.1400   326.8060   -86.5780
Cash Flow from Financing
  -100.4000   -66.7370   -386.4400   -836.2830   -285.8940
Decrease / Increase in Cash
  .7000   96.2620   -171.4600   -160.1250   96.6890
Employees
  45,340   53,090   59,330   64,570   68,890