2024-05-31  7:43:06 PM Chg. +0.88 Volume Bid7:43:09 PM Ask7:43:09 PM Market Capitalization Dividend Y. P/E Ratio
37.45USD +2.41% 474,661
Turnover: 13.71 mill.
37.44Bid Size: 100 37.46Ask Size: 200 10.24 bill.USD 3.17% 20.14

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
  4,401.9900   4,688.9250   5,001.6150   5,399.8600   5,930.3260
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,254.2300   5,612.6680   6,030.3410   6,201.2170   6,817.3240
Inventories
  12.7880   12.4140   12.9610   14.3610   15.8440
Accounts Receivable
  96.9990   99.1460   97.3940   98.5960   101.2250
Cash and Cash Equivalents
  4.1380   3.2290   3.7630   4.2040   3.6270
Current Assets
  152.5220   128.3700   128.6500   131.2460   147.1720
Total Assets
  5,406.7520   5,741.0380   6,158.9910   6,332.4630   6,964.4960

 

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
  63.0350   56.4520   59.8720   59.1650   77.3310
Long-term debt
  1,560.6550   1,743.6120   1,737.6050   2,007.7530   2,398.4640
Liabilities to Banks
  18.4000   16.7000   6.5000   3.7000   15.4000
Provisions
  31.5000   21.9000   25.6000   23.8000   70.7000
Liabilities
  3,751.3690   4,015.1080   4,308.9230   4,374.8420   4,955.1320
Share Capital
  89.2960   89.6820   90.1550   90.3500   90.5760
Total Equity
  1,655.3830   1,725.9300   1,850.0680   1,957.6210   2,009.3640
Minority Interests
  .0400   -   -   -   -
Total liabilities equity
  5,406.7520   5,741.0380   6,158.9910   6,332.4630   6,964.4960

 

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
  779.9030   814.2040   819.8750   809.5250   838.0910
Depreciation (total)
  126.5350   128.7370   133.0080   136.7240   146.6730
Operating Result
  314.3590   321.1000   325.5850   328.9670   323.1780
Interest Income
  76.3970   76.5360   80.5940   88.3410   98.9020
Income Before Taxes
  239.1030   216.7520   255.1600   256.6520   178.3190
Income Taxes
  25.2190   14.9620   20.9780   16.9140   -13.6690
Minority Interests Profit
  -   -   -   -   -
Net Income
  233.2390   201.7900   234.1820   239.7380   191.9880

 

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
  1.3200   1.1400   1.3200   1.3500   1.0800
Dividend per Share
  0.6340   0.6860   0.7386   0.7920   0.8474

 

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
  363.7880   370.7940   395.7880   381.3180   368.5220
Cash Flow from Investing Activities
  -292.5010   -394.0620   -383.2090   -480.3840   -639.8150
Cash Flow from Financing
  -72.2070   22.3590   -12.0450   99.5070   270.7160
Decrease / Increase in Cash
  -.9200   -.9090   .5340   .4410   -.5770
Employees
  1,617   1,617   1,551   1,530   1,570