2024-04-26  10:10:00 PM Chg. -0.48 Volume Bid10:01:23 AM Ask10:01:23 AM Market Capitalization Dividend Y. P/E Ratio
36.09USD -1.31% 1.27 mill.
Turnover: 38.01 mill.
34.00Bid Size: 100 37.99Ask Size: 100 9.86 bill.USD 3.29% 19.40

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  3,469.3000   3,612.9000   3,936.2000   4,167.3000   4,401.9900
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   5,254.2300
Inventories
  9.2000   11.2000   11.8000   11.4000   12.7880
Accounts Receivable
  85.9000   81.1000   92.9000   95.4000   96.9990
Cash and Cash Equivalents
  5.9000   8.2000   5.5000   5.1000   4.1380
Current Assets
  145.4000   320.5000   260.9000   171.7000   152.5220
Total Assets
  4,072.5000   4,348.4000   4,858.5000   5,051.8000   5,406.7520

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  45.4000   68.3000   55.5000   65.8000   63.0350
Long-term debt
  -   -   -   -   1,560.6550
Liabilities to Banks
  0.0000   0.0000   80.4000   36.7000   18.4000
Provisions
  -   -   27.4000   34.2000   31.5000
Liabilities
  2,897.7000   3,096.6000   3,472.6000   3,516.8000   3,751.3690
Share Capital
  -   -   -   -   89.2960
Total Equity
  1,174.3000   1,251.3000   1,385.7000   1,534.8000   1,655.3830
Minority Interests
  .6000   .5000   .2000   .2000   .0400
Total liabilities equity
  4,072.5000   4,348.4000   4,858.5000   5,051.8000   5,406.7520

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  726.1000   712   757.8000   768.6000   779.9030
Depreciation (total)
  13   5.3000   5.2000   5.5000   126.5350
Operating Result
  272.1000   285.8000   321.5000   305.2000   314.3590
Interest Income
  -75.7000   -77.8000   -77.8000   -77.3000   76.3970
Income Before Taxes
  204.1000   215.9000   251   227.7000   239.1030
Income Taxes
  80.1000   71.1000   66.9000   22.7000   25.2190
Minority Interests Profit
  -   -   -   -   -
Net Income
  124   143.1000   196.6000   221.3000   233.2390

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  0.7300   0.8300   1.1300   1.2600   1.3200
Dividend per Share
  0.4720   0.5040   0.5360   0.5840   0.6340

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  263.8000   366.8000   368.4000   367.8000   363.7880
Cash Flow from Investing Activities
  -384.2000   -284.9000   -364.7000   -221.6000   -292.5010
Cash Flow from Financing
  104.4000   -79.4000   -6.4000   -146.7000   -72.2070
Decrease / Increase in Cash
  -15.9000   2.3000   -2.7000   -.5000   -.9200
Employees
  1,632   1,615   1,619   1,553   1,617