15/11/2024  22:10:00 Chg. +0.55 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
144.89USD +0.38% 1.55 mill.
Turnover: 162.98 mill.
142.03Bid Size: 100 147.61Ask Size: 100 22.49 bill.USD 2.04% 23.75

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
  5,474.6000   6,030.7000   6,725.9060   7,430.5800   8,280.5110
Intangible Assets
  740.8000   741.5000   -   -   -
Long-Term Investments
  -   -   79.6130   74.2000   72.7010
Fixed Assets
  -   -   7,818.8640   8,461.9600   9,329.2030
Inventories
  -   -   284.6210   249.1900   239.1410
Accounts Receivable
  234.5000   302   343.4000   295.1600   300.0070
Cash and Cash Equivalents
  64.2000   66.2000   42.2580   28.6530   47.5340
Current Assets
  828   683.3000   775.8400   630.9850   681.6860
Total Assets
  7,495.7000   7,940.4000   8,594.7040   9,092.9450   10,010.8890

 

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
  215.2000   241.6000   311.6040   238.9420   259.4340
Long-term debt
  -   -   2,455.9860   2,455.3880   2,188.7790
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,015.1000   1,164.1000   1,286.6000   1,411.3000   1,603.1000
Liabilities
  5,136.4000   5,360   5,508.4720   5,898.1480   6,547.8300
Share Capital
  .4510   .4530   .5020   .5070   .5200
Total Equity
  2,359.2000   2,580.4000   3,086.2320   3,194.7970   3,463.0590
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,495.7000   7,940.4000   8,594.7040   9,092.9450   10,010.8890

 

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
  3,438.5000   3,886.3000   4,940.9160   4,142.1360   3,349.9490
Depreciation (total)
  237.5000   235.1000   253.9870   274.7960   293.0960
Operating Result
  446.2000   501.9000   611.3490   631.3950   668.0180
Interest Income
  -141.2000   -128.4000   -129.2950   -116.2410   -115.9480
Income Before Taxes
  290.4000   373.3000   476.8190   510.7650   550.4770
Income Taxes
  98.2000   142.6000   -187.0020   -195.6900   200.3730
Minority Interests Profit
  -   -   -   -   -
Net Income
  216.7000   243.2000   289.8170   315.0750   350.1040

 

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
  2.3900   2.6800   2.9600   3.0900   3.3800
Dividend per Share
  1.3800   1.4000   1.4800   1.5600   1.6800

 

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
  586.9000   613.1000   739.9860   836.5190   794.9900
Cash Flow from Investing Activities
  -609.3000   -696.9000   -837.5760   -974.7550   -1,079.7320
Cash Flow from Financing
  -44.8000   85.7000   73.6490   124.6310   303.6230
Decrease / Increase in Cash
  -67.2000   2   -23.9410   -13.6050   18.8810
Employees
  4,646   4,720   4,761   4,753   4,747