2024-04-29  10:10:00 PM Chg. +0.36 Volume Bid2024-04-29 Ask2024-04-29 Market Capitalization Dividend Y. P/E Ratio
96.08USD +0.38% 480,529
Turnover: 30.18 mill.
86.73Bid Size: 300 100.00Ask Size: 400 8.93 bill.USD 0.00% 51.11

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
  -   2,905.8000   3,189.8000   3,746.3070   3,551.2910
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   65.8440   37.5020
Fixed Assets
  -   -   -   3,887.3470   3,667.2330
Inventories
  -   -   -   49.0050   33.4130
Accounts Receivable
  -   -   -   303.0960   228.1130
Cash and Cash Equivalents
  -   320.7000   40.6000   78.5680   678.4380
Current Assets
  -   694.1000   508.1000   868.8150   1,323.3140
Total Assets
  -   4,061.6000   4,168.1000   4,756.1620   4,990.5470

 

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
  -   74.1000   63.6000   54.0110   49.1300
Long-term debt
  -   -   -   1,524.2950   1,524.2950
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   221.4000   204.7000   117.8000   37.5000
Liabilities
  -   1,535.3000   1,606.3000   2,275.4470   2,684.9930
Share Capital
  -   5.1000   4.9000   .1497   .1498
Total Equity
  -   2,526.4000   2,561.8000   2,480.7150   2,305.5540
Minority Interests
  -   0.0000   0.0000   6.2270   6.0340
Total liabilities equity
  -   4,061.6000   4,168.1000   4,756.1620   4,990.5470

 

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
  1,055.4000   1,067   1,244.2000   1,495.5170   979.0620
Depreciation (total)
  140.6000   138.4000   147.3000   175.2040   182.3090
Operating Result
  139.3000   113.6000   206.2000   -37.1810   -69.5240
Interest Income
  -5.7000   -18.9000   -26.2000   50.0290   53.7520
Income Before Taxes
  148.1000   111   195.2000   -66.4260   -139.5570
Income Taxes
  42.5000   23.6000   44.4000   -1.0770   20.8190
Minority Interests Profit
  0.0000   0.0000   0.0000   -.1590   -.1930
Net Income
  105.6000   87.4000   150.8000   -65.1900   -160.1830

 

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
  2.0600   1.7100   3.0400   -42.0948   -107.1217
Dividend per Share
  -   1.0000   1.0000   1.0000   1.0000

 

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
  264.2000   222.4000   213.9000   358.7130   253.3600
Cash Flow from Investing Activities
  -569.9000   -315.1000   -413.5000   -231.4180   -134.9960
Cash Flow from Financing
  328.4000   167.7000   -80.6000   -109.0860   481.5060
Decrease / Increase in Cash
  22.7000   75   -280.1000   18.2090   599.8700
Employees
  7,500   7,650   7,900   8,900   8,500