2024-12-30  5:48:21 PM Chg. -0.5400 Volume Bid5:48:32 PM Ask5:48:32 PM Market Capitalization Dividend Y. P/E Ratio
29.7400USD -1.78% 201,263
Turnover: 4.2 mill.
29.7200Bid Size: 800 29.7600Ask Size: 200 3.79 bill.USD 2.22% 6.00

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  842.5000   883.0770   942.4180   981.5930   967.7810
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   5,580.0020   6,008.0130   6,036.3880   6,087.9300
Inventories
  424.5000   448.8710   585.9070   499.9170   538.2020
Accounts Receivable
  261.1000   247.6210   247.4050   285.1060   329.9860
Cash and Cash Equivalents
  1,066.6000   906.6800   722.2090   759.9840   687.5210
Current Assets
  3,988.8000   3,948.0950   3,983.1540   3,853.8520   3,884.7420
Total Assets
  9,405   9,528.0970   9,991.1670   9,890.2400   9,972.6720

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  666.1000   196.8680   235.6140   235.3180   227.5970
Long-term debt
  -   3,761.5280   4,845.3880   4,666.9750   4,587.2580
Liabilities to Banks
  -   -   -   -   -
Provisions
  476.8000   449.3000   472   486.7000   529.8000
Liabilities
  6,395.6000   6,618.8110   8,151.5130   7,970.0820   8,128.3950
Share Capital
  3.4000   3.4420   3.4490   1.8060   1.8130
Total Equity
  3,009.5000   2,909.2860   1,839.6540   1,920.1580   1,844.2770
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,405   9,528.0970   9,991.1670   9,890.2400   9,972.6720

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  5,258.3000   6,228.5080   5,995.4020   5,996.4580   5,647.2240
Depreciation (total)
  -   179.3000   198.0740   -   -
Operating Result
  1,153.7000   1,280.9830   1,155.6950   1,048.9360   891.2630
Interest Income
  -45.3000   4.1620   12.1170   29.6700   31.0040
Income Before Taxes
  1,114.3000   1,283.3200   1,150.1630   1,023.9110   863.8390
Income Taxes
  380.3000   438.7090   397.9560   331.7470   342.0800
Minority Interests Profit
  -   -   -   -   -
Net Income
  734   844.6110   752.2070   692.1640   521.7590

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  3.3000   3.9000   3.7100   3.8500   3.0300
Dividend per Share
  0.8400   1.1000   1.2400   1.4000   1.4600

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  977.1000   1,146.6770   1,100.1180   1,174.3390   1,005.0610
Cash Flow from Investing Activities
  -568.9000   -744.6500   -915.8480   -392.7310   -562.4680
Cash Flow from Financing
  -393.2000   -536.0960   -354.0640   -734.3900   -541.8030
Decrease / Increase in Cash
  -1.5000   -159.9320   -184.4710   37.7750   -72.4630
Employees
  5,800   5,900   5,700   6,000   5,800