2024-04-24  9:59:59 PM Chg. +0.16 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
122.21USD +0.13% 18,534
Turnover: 2.24 mill.
-Bid Size: - -Ask Size: - 5.36 bill.USD 2.18% 13.74

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
  5,673.9000   6,379.5000   7,124.6000   7,694.0420   8,899.7050
Intangible Assets
  84.8000   80.5000   72.4000   66.6190   55.1920
Long-Term Investments
  -   -   -   38.6810   41.7200
Fixed Assets
  -   -   -   8,599.7890   9,869.5070
Inventories
  65.9000   64.1000   64.3000   66.0070   63.7250
Accounts Receivable
  -   -   -   794.8640   835.4890
Cash and Cash Equivalents
  104.6000   66.4000   61.6000   50.0920   60.9450
Current Assets
  1,088.2000   1,040.2000   1,062.5000   1,076.1970   1,098.3020
Total Assets
  7,617.8000   8,319   9,103.8000   9,675.9860   10,967.8090

 

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
  391.8000   399   475.4000   560.8520   502.3730
Long-term debt
  -   -   -   4,500.2750   4,883.3260
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,121.5000   1,177.1000   1,390.9000   1,476   1,587.5000
Liabilities
  6,299.6000   6,851.5000   7,207.1000   7,856.5120   8,980.6980
Share Capital
  25.6000   25.7000   26.7000   26.5200   26.7450
Total Equity
  1,318.2000   1,467.5000   1,896.7000   1,819.4740   1,987.1110
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,617.8000   8,319   9,103.8000   9,675.9860   10,967.8090

 

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
  6,050.5000   6,257   6,419.3000   6,638.7740   6,571.8930
Depreciation (total)
  -   -   -   1,087.5220   1,210.6840
Operating Result
  412.6000   443.7000   506.1000   -   -
Interest Income
  -133.2000   -140.6000   -137.2000   -142.0750   -150.4340
Income Before Taxes
  279.4000   303.1000   368.9000   338.5490   469.2150
Income Taxes
  108   102.2000   125.7000   118.0900   163.2260
Minority Interests Profit
  -   -   -   -   -
Net Income
  169.8000   210   237.8000   218.5750   304.7680

 

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
  3.3100   4.1100   4.5700   4.1400   5.7500
Dividend per Share
  1.1200   1.2000   1.3000   1.4200   1.5600

 

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
  1,042   1,134.1000   1,223.1000   1,369.9910   1,441.7880
Cash Flow from Investing Activities
  504.2000   333.8000   393.6000   -1,578.6850   -2,161.3550
Cash Flow from Financing
  -1,657.2000   -1,504.3000   -1,621.7000   198.6520   731.4850
Decrease / Increase in Cash
  -108.5000   -35   .6000   -11.4700   10.8530
Employees
  27,500   27,700   28,900   30,600   33,100