2024-04-26  8:22:17 PM Chg. -0.56 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
121.87USD -0.46% 5,842
Turnover: 712,340.79
-Bid Size: - -Ask Size: - 5.34 bill.USD 2.19% 13.69

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
  7,124.6000   7,694.0420   8,899.7050   8,893.5920   9,131.9660
Intangible Assets
  72.4000   66.6190   55.1920   48.2490   42.9300
Long-Term Investments
  -   38.6810   41.7200   48.4510   61.4250
Fixed Assets
  -   8,599.7890   9,869.5070   9,800.8970   10,129.9490
Inventories
  64.3000   66.0070   63.7250   69.5290   73.5430
Accounts Receivable
  -   794.8640   835.4890   831.9470   1,010.9080
Cash and Cash Equivalents
  61.6000   50.0920   60.9450   58.8010   78.3480
Current Assets
  1,062.5000   1,076.1970   1,098.3020   1,101.5570   1,322.2820
Total Assets
  9,103.8000   9,675.9860   10,967.8090   10,902.4540   11,452.2310

 

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
  475.4000   560.8520   502.3730   445.4700   599.3030
Long-term debt
  -   4,500.2750   4,883.3260   4,599.8640   4,583.5820
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,390.9000   1,476   1,587.5000   1,688.7000   1,208.8000
Liabilities
  7,207.1000   7,856.5120   8,980.6980   8,850.1790   8,617.2150
Share Capital
  26.7000   26.5200   26.7450   26.7320   26.4780
Total Equity
  1,896.7000   1,819.4740   1,987.1110   2,052.2750   2,835.0160
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,103.8000   9,675.9860   10,967.8090   10,902.4540   11,452.2310

 

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
  6,419.3000   6,638.7740   6,571.8930   6,786.9840   7,329.5990
Depreciation (total)
  -   1,087.5220   1,210.6840   1,255.3100   1,267.2890
Operating Result
  506.1000   -   -   -   -
Interest Income
  -137.2000   -142.0750   -150.4340   -147.8430   -140.3500
Income Before Taxes
  368.9000   338.5490   469.2150   406.3810   313.7860
Income Taxes
  125.7000   118.0900   163.2260   141.7410   -477.2290
Minority Interests Profit
  -   -   -   -   -
Net Income
  237.8000   218.5750   304.7680   262.4770   790.5580

 

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
  4.5700   4.1400   5.7500   4.9400   14.9700
Dividend per Share
  1.3000   1.4200   1.5600   1.7000   1.8000

 

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
  1,223.1000   1,369.9910   1,441.7880   1,601.0220   1,547.9860
Cash Flow from Investing Activities
  393.6000   -1,578.6850   -2,161.3550   -1,405.8330   -1,366.3400
Cash Flow from Financing
  -1,621.7000   198.6520   731.4850   -185.9220   -155.1150
Decrease / Increase in Cash
  .6000   -11.4700   10.8530   -2.1440   19.5470
Employees
  28,900   30,600   33,100   34,500   36,100