2024-05-03  10:15:00 PM Chg. +0.0900 Volume Bid12:00:06 AM Ask12:00:06 AM Market Capitalization Dividend Y. P/E Ratio
10.6800USD +0.85% 6.86 mill.
Turnover: 63.1 mill.
10.5000Bid Size: 1,000 10.8000Ask Size: 4,000 4.36 bill.USD 3.00% 12.14

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  3,167.3000   3,615.4000   3,635.5000   4,131.0710   3,920.7080
Intangible Assets
  175.6000   171.5000   167.5000   10.0180   6.3750
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   4,484.9190   4,046.7810
Inventories
  31.3000   26.9000   21.2000   32.2510   14.7160
Accounts Receivable
  518.1000   465.5000   451.5000   663.4040   219.6720
Cash and Cash Equivalents
  23.9000   110.7000   249.5000   43.0120   113.3460
Current Assets
  765   700   808.7000   909.0920   486.5360
Total Assets
  4,221.9000   4,556.9000   4,687.1000   5,394.0110   4,533.3170

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  241.6000   188.8000   173.2000   382.4380   82.7710
Long-term debt
  110   -   -   303   303
Liabilities to Banks
  110   0.0000   0.0000   0.0000   0.0000
Provisions
  786.6000   857.3000   887.9000   935.7000   863.8000
Liabilities
  1,705.3000   1,916.3000   1,931.1000   2,488.2010   1,972.1860
Share Capital
  1.8000   1.8000   1.9000   1.8930   1.9040
Total Equity
  2,516.6000   2,640.7000   2,756   2,905.8100   2,561.1310
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,221.9000   4,556.9000   4,687.1000   5,394.0110   4,533.3170

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  2,565.9000   2,723.4000   2,716   3,182.2910   1,891.2770
Depreciation (total)
  437.3000   526.6000   597.5000   718.7300   864.7590
Operating Result
  525.6000   497.4000   322.2000   283.1260   -406.9720
Interest Income
  -15.5000   -22.2000   -27.5000   -28.8460   -35.5110
Income Before Taxes
  510.7000   475.7000   296.4000   254.2830   -442.4490
Income Taxes
  187.9000   176.2000   108.4000   91.6190   -147.9630
Minority Interests Profit
  -   -   -   -   -
Net Income
  322.4000   299.5000   188   162.6640   -294.4860

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  2.0800   1.9600   1.2900   1.1200   -2.0000
Dividend per Share
  0.2000   0.2000   0.2000   0.4000   0.4000

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  868.6000   1,005.3000   888.9000   728.7260   999.4370
Cash Flow from Investing Activities
  -963.6000   -908   -652.1000   -1,195.4090   -722.9620
Cash Flow from Financing
  91.6000   -11   -97.1000   260.7290   -199.2640
Decrease / Increase in Cash
  -3.7000   86.8000   138.8000   -206.4970   70.3340
Employees
  8,200   7,300   7,800   7,900   3,400