2024-04-19  9:59:54 PM Chg. +1.49 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
108.61USD +1.39% 13,851
Turnover: 1.5 mill.
-Bid Size: - -Ask Size: - 4.77 bill.USD 2.45% 12.23

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  6,379.5000   7,124.6000   7,694.0420   8,899.7050   8,893.5920
Intangible Assets
  80.5000   72.4000   66.6190   55.1920   48.2490
Long-Term Investments
  -   -   38.6810   41.7200   48.4510
Fixed Assets
  -   -   8,599.7890   9,869.5070   9,800.8970
Inventories
  64.1000   64.3000   66.0070   63.7250   69.5290
Accounts Receivable
  -   -   794.8640   835.4890   831.9470
Cash and Cash Equivalents
  66.4000   61.6000   50.0920   60.9450   58.8010
Current Assets
  1,040.2000   1,062.5000   1,076.1970   1,098.3020   1,101.5570
Total Assets
  8,319   9,103.8000   9,675.9860   10,967.8090   10,902.4540

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  399   475.4000   560.8520   502.3730   445.4700
Long-term debt
  -   -   4,500.2750   4,883.3260   4,599.8640
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,177.1000   1,390.9000   1,476   1,587.5000   1,688.7000
Liabilities
  6,851.5000   7,207.1000   7,856.5120   8,980.6980   8,850.1790
Share Capital
  25.7000   26.7000   26.5200   26.7450   26.7320
Total Equity
  1,467.5000   1,896.7000   1,819.4740   1,987.1110   2,052.2750
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,319   9,103.8000   9,675.9860   10,967.8090   10,902.4540

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  6,257   6,419.3000   6,638.7740   6,571.8930   6,786.9840
Depreciation (total)
  -   -   1,087.5220   1,210.6840   1,255.3100
Operating Result
  443.7000   506.1000   -   -   -
Interest Income
  -140.6000   -137.2000   -142.0750   -150.4340   -147.8430
Income Before Taxes
  303.1000   368.9000   338.5490   469.2150   406.3810
Income Taxes
  102.2000   125.7000   118.0900   163.2260   141.7410
Minority Interests Profit
  -   -   -   -   -
Net Income
  210   237.8000   218.5750   304.7680   262.4770

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  4.1100   4.5700   4.1400   5.7500   4.9400
Dividend per Share
  1.2000   1.3000   1.4200   1.5600   1.7000

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,134.1000   1,223.1000   1,369.9910   1,441.7880   1,601.0220
Cash Flow from Investing Activities
  333.8000   393.6000   -1,578.6850   -2,161.3550   -1,405.8330
Cash Flow from Financing
  -1,504.3000   -1,621.7000   198.6520   731.4850   -185.9220
Decrease / Increase in Cash
  -35   .6000   -11.4700   10.8530   -2.1440
Employees
  27,700   28,900   30,600   33,100   34,500