2024-04-29  4:05:18 PM Chg. +0.31 Volume Bid4:05:20 PM Ask4:05:20 PM Market Capitalization Dividend Y. P/E Ratio
36.40USD +0.86% 62,809
Turnover: 1.74 mill.
36.40Bid Size: 100 36.41Ask Size: 500 9.93 bill.USD 3.27% 19.54

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  4,688.9250   5,001.6150   5,399.8600   5,930.3260   6,345.7900
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,612.6680   6,030.3410   6,201.2170   6,817.3240   7,349.2470
Inventories
  12.4140   12.9610   14.3610   15.8440   18.3790
Accounts Receivable
  99.1460   97.3940   98.5960   101.2250   67.1370
Cash and Cash Equivalents
  3.2290   3.7630   4.2040   3.6270   1,868.9220
Current Assets
  128.3700   128.6500   131.2460   147.1720   2,012.7380
Total Assets
  5,741.0380   6,158.9910   6,332.4630   6,964.4960   9,361.9850

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  56.4520   59.8720   59.1650   77.3310   74.9190
Long-term debt
  1,743.6120   1,737.6050   2,007.7530   2,398.4640   2,943.3270
Liabilities to Banks
  16.7000   6.5000   3.7000   15.4000   25.7000
Provisions
  21.9000   25.6000   23.8000   70.7000   79.4000
Liabilities
  4,015.1080   4,308.9230   4,374.8420   4,955.1320   5,481.1250
Share Capital
  89.6820   90.1550   90.3500   90.5760   111.9350
Total Equity
  1,725.9300   1,850.0680   1,957.6210   2,009.3640   3,880.8600
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,741.0380   6,158.9910   6,332.4630   6,964.4960   9,361.9850

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  814.2040   819.8750   809.5250   838.0910   889.6920
Depreciation (total)
  128.7370   133.0080   136.7240   146.6730   156.4760
Operating Result
  321.1000   325.5850   328.9670   323.1780   340.1590
Interest Income
  76.5360   80.5940   88.3410   98.9020   125.3830
Income Before Taxes
  216.7520   255.1600   256.6520   178.3190   211.5260
Income Taxes
  14.9620   20.9780   16.9140   -13.6690   -13.0170
Minority Interests Profit
  -   -   -   -   -
Net Income
  201.7900   234.1820   239.7380   191.9880   224.5430

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  1.1400   1.3200   1.3500   1.0800   1.0400
Dividend per Share
  0.6860   0.7386   0.7920   0.8474   0.9066

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  370.7940   395.7880   381.3180   368.5220   338.5230
Cash Flow from Investing Activities
  -394.0620   -383.2090   -480.3840   -639.8150   -604.6030
Cash Flow from Financing
  22.3590   -12.0450   99.5070   270.7160   2,131.3750
Decrease / Increase in Cash
  -.9090   .5340   .4410   -.5770   1,865.2950
Employees
  1,617   1,551   1,530   1,570   1,583