2024-04-19  9:59:52 PM Chg. -3.01 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
252.05USD -1.18% 30,084
Turnover: 7.61 mill.
-Bid Size: - -Ask Size: - 33.33 bill.USD 0.68% 35.91

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
  3,312   3,071.6300   3,156.2900   3,261.4380   3,918.9310
Intangible Assets
  697.6000   758.2430   766.5790   769.0520   1,063.6300
Long-Term Investments
  -   41.6500   40.5580   39.2260   35.1150
Fixed Assets
  -   7,141.4330   7,217.0410   7,334.2930   8,324.7900
Inventories
  344.6000   321.8040   347.0730   345.6160   384.3380
Accounts Receivable
  339.6000   354.9350   397.2870   398.4880   434.0890
Cash and Cash Equivalents
  198.2000   141.2730   284.0600   258.9860   141.6460
Current Assets
  956   920.4690   1,084.5910   1,137.1820   1,180.1010
Total Assets
  8,263.6000   8,061.9020   8,301.6320   8,471.4750   9,504.8910

 

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
  139.3000   145.1480   175.7290   145.0420   197.3350
Long-term debt
  -   1,855.4470   1,980.3340   1,982.7510   2,813.4820
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  701.1000   691.1000   681.1000   702.9000   464.1000
Liabilities
  4,321   3,885.2030   3,847.4440   3,898.9990   4,535.9980
Share Capital
  130.2000   131.9070   133.1720   132.3390   132.3240
Total Equity
  3,938.1000   4,176.6990   4,454.1880   4,572.4760   4,968.8930
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,263.6000   8,061.9020   8,301.6320   8,471.4750   9,504.8910

 

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
  2,770.7000   2,994.1690   3,422.1810   3,592.6670   3,890.2960
Depreciation (total)
  -   279.4970   274.8230   -   -
Operating Result
  190.4000   538.1380   549.7780   679.5820   647.1080
Interest Income
  -201.7000   243.3670   220.5880   134.0760   295.5220
Income Before Taxes
  -3.7000   298.8380   327.8570   547.2570   361.3160
Income Taxes
  -24.5000   91.6920   94.9430   124.8510   -232.0750
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  24.4000   204.9230   221.1770   419.4910   601.1850

 

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
  0.1900   1.5600   1.6600   3.1500   4.5400
Dividend per Share
  0.0400   0.2200   0.4000   0.8000   1.0000

 

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
  356.5000   260.3360   503.3780   644.5880   644.6780
Cash Flow from Investing Activities
  -296.2000   238.3310   -309.7420   -365.0770   -1,269.4910
Cash Flow from Financing
  -142   -551.1320   -50.8490   -304.5850   503.4400
Decrease / Increase in Cash
  -81.7000   -52.4650   142.7870   -25.0740   -121.3730
Employees
  6,902   6,941   6,799   7,149   8,287