2024-05-17  9:23:27 PM Chg. +0.03 Volume Bid9:26:56 PM Ask9:26:56 PM Market Capitalization Dividend Y. P/E Ratio
38.48USD +0.07% 3,498
Turnover: 134,644.44
38.45Bid Size: 100 38.59Ask Size: 100 3.01 bill.USD 4.78% 17.18

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  3,619.9620   3,898.5890   4,147.5000   4,398.8100   4,648.9300
Intangible Assets
  0.0000   -   -   -   -
Long-Term Investments
  42.0160   50.7500   72.2240   83.9120   114.6970
Fixed Assets
  -   -   -   5,177.1980   5,435.6530
Inventories
  66.3560   54.1480   53.3140   58.0750   63.8810
Accounts Receivable
  171.9250   169.4130   180.2650   185.6640   165.8240
Cash and Cash Equivalents
  22.1430   10.4840   8.5070   16.1720   14.6560
Current Assets
  395.3470   306.0460   351.3410   337.5340   346.9230
Total Assets
  4,712.3310   4,906.6490   5,309.7550   5,514.7320   5,782.5760

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  112.9740   114.3490   115.5450   107.2890   108.3720
Long-term debt
  1,543.6090   1,531.6580   1,730.2640   1,543.3460   1,807.0760
Liabilities to Banks
  123   119.3000   127   114.2000   190
Provisions
  710.3000   747.5000   840.9000   466.6000   487.6000
Liabilities
  3,228.6600   3,378.0230   3,661.0280   3,784.2480   4,008.5310
Share Capital
  999.9600   1,004.3360   1,075.2810   1,133.4480   1,136.4910
Total Equity
  1,483.6710   1,528.6260   1,648.7270   1,730.4840   1,774.0450
Minority Interests
  -.4290   -.3390   -.2510   .6560   .8250
Total liabilities equity
  4,712.3310   4,906.6490   5,309.7550   5,514.7320   5,782.5760

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  1,472.5620   1,484.7760   1,442.4830   1,445.9290   1,396.8930
Depreciation (total)
  129.5700   144.1940   161.2830   172.0210   183.6760
Operating Result
  252.5880   253.2140   289.8030   284.5090   261.1130
Interest Income
  75.3020   79.9680   86.4960   95.3610   99.7150
Income Before Taxes
  192.1060   185.6190   215.4020   198.6900   162.6580
Income Taxes
  72.2400   67.4490   78.0860   82.7580   26.0600
Minority Interests Profit
  -.2360   -.0900   -.0880   -.0160   -.1690
Net Income
  192.0410   123.2270   137.2280   115.9160   136.4290

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  3.1200   1.9800   2.1600   1.8000   2.0800
Dividend per Share
  1.2700   1.3200   1.3700   1.4300   1.4900

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  267.2680   375.6400   358.2670   410.2980   361.8850
Cash Flow from Investing Activities
  -103.7360   -387.8270   -432.4660   -434.1030   -440.4320
Cash Flow from Financing
  -223.9630   .5280   72.2220   31.4700   77.0310
Decrease / Increase in Cash
  -60.4310   -11.6590   -1.9770   7.6650   -1.5160
Employees
  1,658   1,711   1,982   1,744   2,026