2024-04-15  10:00:00 PM Chg. -0.3700 Volume Bid10:58:26 AM Ask10:58:26 AM Market Capitalization Dividend Y. P/E Ratio
185.1000USD -0.20% 788,838
Turnover: 88.43 mill.
183.4100Bid Size: 200 202.3700Ask Size: 100 19.12 bill.USD 0.91% 26.29

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  2,482.5320   2,701.3290   2,818.7910   2,983.3310   3,445.1110
Intangible Assets
  -   -   -   73.6910   65.0700
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,516.9870   2,777.2000   -   3,126.6210   3,588.6660
Inventories
  27.7400   23.1910   18.5770   20.6880   21.9770
Accounts Receivable
  653.7950   654.5420   745.2880   920.7670   1,051.6980
Cash and Cash Equivalents
  5.9610   5.5660   6.3770   14.6120   7.6000
Current Assets
  880.1300   859.3670   945.6810   1,338.7280   1,502.9810
Total Assets
  3,397.1170   3,636.5670   3,828.9880   4,465.3490   5,091.6470

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  325.8380   340.3320   384.3080   598.5940   709.7360
Long-term debt
  683.5390   1,005.0260   986.2780   1,085.6490   898.3980
Liabilities to Banks
  -   -   -   -   -
Provisions
  678.4000   740.2000   790.6000   541.9000   643.5000
Liabilities
  2,192.5940   2,336.2150   2,414.9270   2,626.0240   2,990.2630
Share Capital
  1.6710   1.6710   1.6710   1.6710   1.6710
Total Equity
  1,204.5230   1,300.3520   1,414.0610   1,839.3250   2,101.3840
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,397.1170   3,636.5670   3,828.9880   4,465.3490   5,091.6470

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  6,165.4410   6,187.6460   6,555.4590   7,189.5680   8,614.8740
Depreciation (total)
  294.4960   339.6130   361.5100   383.5180   435.8930
Operating Result
  631.5420   715.6940   721.0200   623.7890   681.0210
Interest Income
  -26.9410   -25.4910   -25.2230   -28.5500   -40.2030
Income Before Taxes
  604.6010   690.2030   695.7970   595.2390   640.8180
Income Taxes
  229.8090   262.9680   263.7070   -91.0240   151.2330
Minority Interests Profit
  -   -   -   -   -
Net Income
  374.7920   427.2350   432.0900   686.2630   489.5850

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  3.2000   3.6900   3.8400   6.2400   4.4800
Dividend per Share
  0.8000   0.8400   0.8800   0.2300   0.9600

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  646.7790   873.3080   854.1430   855.1530   1,087.8410
Cash Flow from Investing Activities
  -659.6810   -576.5320   -485.3880   -651.2820   -886.7730
Cash Flow from Financing
  13.0320   -297.1710   -367.9440   -195.6360   -208.0800
Decrease / Increase in Cash
  .1300   -.3950   .8110   8.2350   -7.0120
Employees
  20,158   21,562   22,190   24,000   27,621