2024-04-25  9:59:58 PM Chg. +0.22 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
122.43USD +0.18% 35,231
Turnover: 4.28 mill.
-Bid Size: - -Ask Size: - 5.37 bill.USD 2.17% 13.77

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
  7,694.0420   8,899.7050   8,893.5920   9,131.9660   10,341.7830
Intangible Assets
  66.6190   55.1920   48.2490   42.9300   59.0750
Long-Term Investments
  38.6810   41.7200   48.4510   61.4250   59.4030
Fixed Assets
  8,599.7890   9,869.5070   9,800.8970   10,129.9490   11,482.6930
Inventories
  66.0070   63.7250   69.5290   73.5430   79.2280
Accounts Receivable
  794.8640   835.4890   831.9470   1,010.9080   1,219.4260
Cash and Cash Equivalents
  50.0920   60.9450   58.8010   78.3480   68.1110
Current Assets
  1,076.1970   1,098.3020   1,101.5570   1,322.2820   1,568.3910
Total Assets
  9,675.9860   10,967.8090   10,902.4540   11,452.2310   13,051.0840

 

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
  560.8520   502.3730   445.4700   599.3030   731.8760
Long-term debt
  4,500.2750   4,883.3260   4,599.8640   4,583.5820   5,693.6460
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,476   1,587.5000   1,688.7000   1,208.8000   1,304.8000
Liabilities
  7,856.5120   8,980.6980   8,850.1790   8,617.2150   10,140.7570
Share Capital
  26.5200   26.7450   26.7320   26.4780   26.5590
Total Equity
  1,819.4740   1,987.1110   2,052.2750   2,835.0160   2,910.3270
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,675.9860   10,967.8090   10,902.4540   11,452.2310   13,051.0840

 

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
  6,638.7740   6,571.8930   6,786.9840   7,329.5990   8,409.2150
Depreciation (total)
  1,087.5220   1,210.6840   1,255.3100   1,267.2890   1,426.1170
Operating Result
  -   -   -   -   -
Interest Income
  -142.0750   -150.4340   -147.8430   -140.3500   -178.5600
Income Before Taxes
  338.5490   469.2150   406.3810   313.7860   373.8610
Income Taxes
  118.0900   163.2260   141.7410   -477.2290   98.2540
Minority Interests Profit
  -   -   -   -   -
Net Income
  218.5750   304.7680   262.4770   790.5580   273.2980

 

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
  4.1400   5.7500   4.9400   14.9700   5.2000
Dividend per Share
  1.4200   1.5600   1.7000   1.8000   2.1200

 

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
  1,369.9910   1,441.7880   1,601.0220   1,547.9860   1,635.0950
Cash Flow from Investing Activities
  -1,578.6850   -2,161.3550   -1,405.8330   -1,366.3400   -2,746.4920
Cash Flow from Financing
  198.6520   731.4850   -185.9220   -155.1150   1,093.4460
Decrease / Increase in Cash
  -11.4700   10.8530   -2.1440   19.5470   -13.2570
Employees
  30,600   33,100   34,500   36,100   39,600