20/12/2024  22:10:00 Chg. +0.0100 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
23.6800USD +0.04% 18.27 mill.
Turnover: 309.79 mill.
23.4900Bid Size: 100 23.9300Ask Size: 100 17.44 bill.USD 4.94% 11.07

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  3,934.6000   4,311   4,546.2000   4,925.7110   4,976.8790
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   68.0290   103.5170
Fixed Assets
  -   -   -   5,024.2690   5,117.1130
Inventories
  21.3000   14.2000   17.5000   14.0260   17.0490
Accounts Receivable
  114.4000   172.4000   222.5000   239.0090   120.2290
Cash and Cash Equivalents
  29.9000   30.7000   23.4000   20.9540   .5140
Current Assets
  345.8000   270.3000   378.9000   413.4470   144.7860
Total Assets
  4,331.5000   4,616.3000   4,981.1000   5,437.7160   5,261.8990

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  217.3000   312.5000   288.8000   400.0760   160.4070
Long-term debt
  -   -   -   1,752   2,005
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  928.6000   937.7000   1,141.5000   942.9000   832.1000
Liabilities
  2,226.7000   2,484.9000   2,776.5000   3,294.9830   3,252.7110
Share Capital
  -   -   -   42.2920   42.3770
Total Equity
  2,104.8000   2,131.4000   2,204.6000   2,142.7330   2,009.1880
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,331.5000   4,616.3000   4,981.1000   5,437.7160   5,261.8990

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  979.9000   1,204.5000   1,746.3000   2,173.0110   1,357.1500
Depreciation (total)
  343.1000   451.4000   651.1000   632.7600   622.2110
Operating Result
  306.9000   306.1000   550.5000   106.1860   -90.3620
Interest Income
  -71.7000   -68.3000   -64.9000   73.7850   96.9110
Income Before Taxes
  235.2000   237.8000   485.5000   32.4010   -187.2730
Income Taxes
  112.8000   106.1000   205.8000   -72.0670   -73.3820
Minority Interests Profit
  -   -   -   -   -
Net Income
  122.4000   131.7000   279.8000   104.4680   -113.8910

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  0.2950   0.3100   0.6700   0.2500   -0.2800
Dividend per Share
  0.0300   0.0400   0.0600   0.0800   0.0800

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  501.8000   652.1000   1,024.5000   1,236.4350   740.7370
Cash Flow from Investing Activities
  -487.6000   -765.5000   -918.2000   -1,664.8400   -993.3340
Cash Flow from Financing
  -40.3000   114.2000   -113.7000   425.9590   232.1570
Decrease / Increase in Cash
  -26   .8000   -7.3000   -2.4460   -20.4400
Employees
  529   589   684   691   624