11/7/2024  8:05:17 PM Chg. -0.30 Volume Bid8:05:17 PM Ask8:05:17 PM Market Capitalization Dividend Y. P/E Ratio
10.34USD -2.78% 2.01 mill.
Turnover: 17.74 mill.
10.33Bid Size: 200 10.34Ask Size: 500 1.14 bill.USD 10.44% 5.68

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
  3,594.8000   3,858.9000   4,148.7740   4,377.6580   4,603.4650
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   313.6960   242.7660   237.9500
Cash and Cash Equivalents
  219.7000   220   175.5420   300.4780   278.4520
Current Assets
  -   -   -   -   -
Total Assets
  10,149.1000   10,340   11,184.1610   11,790.1960   12,425.5060

 

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
  -   -   186.4250   138.5230   143.2790
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  8,521   8,578.7000   9,392.7330   9,862.5560   10,358.7530
Share Capital
  1,403.5000   1,488.1000   -   -   1,660.9100
Total Equity
  1,593.9000   1,727.1000   1,791.4280   1,927.6400   2,066.7530
Minority Interests
  34.3000   34.3000   -   -   -
Total liabilities equity
  10,149.1000   10,340   11,184.1610   11,790.1960   12,425.5060

 

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
  3,375   3,238.5000   3,239.5420   2,602.9820   2,380.6540
Depreciation (total)
  -   -   181.2380   195.5850   204.7460
Operating Result
  284.2000   315.4000   328.9240   322.5530   348.1750
Interest Income
  -78.2000   -75.5000   -76.3520   -77.1500   -75.8030
Income Before Taxes
  217.4000   247.7000   261.9220   254.7880   373.8410
Income Taxes
  76.9000   84.3000   -91.7120   93.0210   123.6950
Minority Interests Profit
  -   -   -   -   -
Net Income
  140.5000   163.4000   168.3200   159.8770   248.2560

 

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
  1.4300   1.6300   1.6500   1.5000   2.3000
Dividend per Share
  1.2400   1.2400   1.2400   1.2400   1.2400

 

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
  234.5000   327.1000   301.4790   355.8800   495.2540
Cash Flow from Investing Activities
  -427   -563.8000   -568.5080   -705.7240   -736.4650
Cash Flow from Financing
  141.9000   237   222.5350   474.7800   219.1850
Decrease / Increase in Cash
  -50.6000   .4000   -44.4940   124.9360   -22.0260
Employees
  3,870   3,966   3,965   3,918   3,796