2024-05-10  10:00:00 PM Chg. +0.5800 Volume Bid1:56:28 AM Ask1:56:28 AM Market Capitalization Dividend Y. P/E Ratio
170.5900USD +0.34% 711,851
Turnover: 80.01 mill.
166.0000Bid Size: 100 172.5000Ask Size: 100 17.6 bill.USD 0.98% 24.23

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
  2,112.2000   2,482.5320   2,701.3290   2,818.7910   2,983.3310
Intangible Assets
  -   -   -   -   73.6910
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   2,516.9870   2,777.2000   -   3,126.6210
Inventories
  26.2000   27.7400   23.1910   18.5770   20.6880
Accounts Receivable
  568.5000   653.7950   654.5420   745.2880   920.7670
Cash and Cash Equivalents
  5.8000   5.9610   5.5660   6.3770   14.6120
Current Assets
  680.2000   880.1300   859.3670   945.6810   1,338.7280
Total Assets
  2,819.4000   3,397.1170   3,636.5670   3,828.9880   4,465.3490

 

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
  305.5000   325.8380   340.3320   384.3080   598.5940
Long-term debt
  -   683.5390   1,005.0260   986.2780   1,085.6490
Liabilities to Banks
  -   -   -   -   -
Provisions
  580.5000   678.4000   740.2000   790.6000   541.9000
Liabilities
  1,807   2,192.5940   2,336.2150   2,414.9270   2,626.0240
Share Capital
  1.7000   1.6710   1.6710   1.6710   1.6710
Total Equity
  1,012.5000   1,204.5230   1,300.3520   1,414.0610   1,839.3250
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,819.4000   3,397.1170   3,636.5670   3,828.9880   4,465.3490

 

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
  5,584.5000   6,165.4410   6,187.6460   6,555.4590   7,189.5680
Depreciation (total)
  253.4000   294.4960   339.6130   361.5100   383.5180
Operating Result
  576.7000   631.5420   715.6940   721.0200   623.7890
Interest Income
  -23   -26.9410   -25.4910   -25.2230   -28.5500
Income Before Taxes
  553.6000   604.6010   690.2030   695.7970   595.2390
Income Taxes
  211.2000   229.8090   262.9680   263.7070   -91.0240
Minority Interests Profit
  -   -   -   -   -
Net Income
  342.4000   374.7920   427.2350   432.0900   686.2630

 

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
  2.9200   3.2000   3.6900   3.8400   6.2400
Dividend per Share
  0.4500   0.8000   0.8400   0.8800   0.2300

 

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
  574.4000   646.7790   873.3080   854.1430   855.1530
Cash Flow from Investing Activities
  -442.5000   -659.6810   -576.5320   -485.3880   -651.2820
Cash Flow from Financing
  -131.6000   13.0320   -297.1710   -367.9440   -195.6360
Decrease / Increase in Cash
  .2000   .1300   -.3950   .8110   8.2350
Employees
  18,467   20,158   21,562   22,190   24,000