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

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
  4,167.3000   4,401.9900   4,688.9250   5,001.6150   5,399.8600
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   5,254.2300   5,612.6680   6,030.3410   6,201.2170
Inventories
  11.4000   12.7880   12.4140   12.9610   14.3610
Accounts Receivable
  95.4000   96.9990   99.1460   97.3940   98.5960
Cash and Cash Equivalents
  5.1000   4.1380   3.2290   3.7630   4.2040
Current Assets
  171.7000   152.5220   128.3700   128.6500   131.2460
Total Assets
  5,051.8000   5,406.7520   5,741.0380   6,158.9910   6,332.4630

 

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
  65.8000   63.0350   56.4520   59.8720   59.1650
Long-term debt
  -   1,560.6550   1,743.6120   1,737.6050   2,007.7530
Liabilities to Banks
  36.7000   18.4000   16.7000   6.5000   3.7000
Provisions
  34.2000   31.5000   21.9000   25.6000   23.8000
Liabilities
  3,516.8000   3,751.3690   4,015.1080   4,308.9230   4,374.8420
Share Capital
  -   89.2960   89.6820   90.1550   90.3500
Total Equity
  1,534.8000   1,655.3830   1,725.9300   1,850.0680   1,957.6210
Minority Interests
  .2000   .0400   -   -   -
Total liabilities equity
  5,051.8000   5,406.7520   5,741.0380   6,158.9910   6,332.4630

 

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
  768.6000   779.9030   814.2040   819.8750   809.5250
Depreciation (total)
  5.5000   126.5350   128.7370   133.0080   136.7240
Operating Result
  305.2000   314.3590   321.1000   325.5850   328.9670
Interest Income
  -77.3000   76.3970   76.5360   80.5940   88.3410
Income Before Taxes
  227.7000   239.1030   216.7520   255.1600   256.6520
Income Taxes
  22.7000   25.2190   14.9620   20.9780   16.9140
Minority Interests Profit
  -   -   -   -   -
Net Income
  221.3000   233.2390   201.7900   234.1820   239.7380

 

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
  1.2600   1.3200   1.1400   1.3200   1.3500
Dividend per Share
  0.5840   0.6340   0.6860   0.7386   0.7920

 

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
  367.8000   363.7880   370.7940   395.7880   381.3180
Cash Flow from Investing Activities
  -221.6000   -292.5010   -394.0620   -383.2090   -480.3840
Cash Flow from Financing
  -146.7000   -72.2070   22.3590   -12.0450   99.5070
Decrease / Increase in Cash
  -.5000   -.9200   -.9090   .5340   .4410
Employees
  1,553   1,617   1,617   1,551   1,530