2024-05-31  8:41:03 PM Chg. +1.06 Volume Bid8:41:11 PM Ask8:41:11 PM Market Capitalization Dividend Y. P/E Ratio
37.63USD +2.88% 535,965
Turnover: 15.41 mill.
37.62Bid Size: 100 37.63Ask Size: 300 10.29 bill.USD 3.16% 20.22

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  3,936.2000   4,167.3000   4,401.9900   4,688.9250   5,001.6150
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   5,254.2300   5,612.6680   6,030.3410
Inventories
  11.8000   11.4000   12.7880   12.4140   12.9610
Accounts Receivable
  92.9000   95.4000   96.9990   99.1460   97.3940
Cash and Cash Equivalents
  5.5000   5.1000   4.1380   3.2290   3.7630
Current Assets
  260.9000   171.7000   152.5220   128.3700   128.6500
Total Assets
  4,858.5000   5,051.8000   5,406.7520   5,741.0380   6,158.9910

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  55.5000   65.8000   63.0350   56.4520   59.8720
Long-term debt
  -   -   1,560.6550   1,743.6120   1,737.6050
Liabilities to Banks
  80.4000   36.7000   18.4000   16.7000   6.5000
Provisions
  27.4000   34.2000   31.5000   21.9000   25.6000
Liabilities
  3,472.6000   3,516.8000   3,751.3690   4,015.1080   4,308.9230
Share Capital
  -   -   89.2960   89.6820   90.1550
Total Equity
  1,385.7000   1,534.8000   1,655.3830   1,725.9300   1,850.0680
Minority Interests
  .2000   .2000   .0400   -   -
Total liabilities equity
  4,858.5000   5,051.8000   5,406.7520   5,741.0380   6,158.9910

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  757.8000   768.6000   779.9030   814.2040   819.8750
Depreciation (total)
  5.2000   5.5000   126.5350   128.7370   133.0080
Operating Result
  321.5000   305.2000   314.3590   321.1000   325.5850
Interest Income
  -77.8000   -77.3000   76.3970   76.5360   80.5940
Income Before Taxes
  251   227.7000   239.1030   216.7520   255.1600
Income Taxes
  66.9000   22.7000   25.2190   14.9620   20.9780
Minority Interests Profit
  -   -   -   -   -
Net Income
  196.6000   221.3000   233.2390   201.7900   234.1820

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  1.1300   1.2600   1.3200   1.1400   1.3200
Dividend per Share
  0.5360   0.5840   0.6340   0.6860   0.7386

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  368.4000   367.8000   363.7880   370.7940   395.7880
Cash Flow from Investing Activities
  -364.7000   -221.6000   -292.5010   -394.0620   -383.2090
Cash Flow from Financing
  -6.4000   -146.7000   -72.2070   22.3590   -12.0450
Decrease / Increase in Cash
  -2.7000   -.5000   -.9200   -.9090   .5340
Employees
  1,619   1,553   1,617   1,617   1,551