11/7/2024  9:59:56 PM Chg. -0.63 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
36.11USD -1.70% 46,442
Turnover: 1.68 mill.
-Bid Size: - -Ask Size: - 3.57 bill.USD 2.77% 8.64

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
  4,351.6000   4,676.1000   5,188.5440   5,567.2350   5,144.7330
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  451.1000   316.2000   236.6440   104.3540   84.9550
Fixed Assets
  -   -   5,444.4950   5,713.0050   5,259.3330
Inventories
  78.8000   88.9000   106.2410   128.7290   124.3250
Accounts Receivable
  620.5000   621.4000   705.2140   449.3440   375.1690
Cash and Cash Equivalents
  96.1000   447.9000   360.9090   717.9770   905.5610
Current Assets
  895.2000   1,258.2000   1,277.3660   1,439.0070   1,572.6860
Total Assets
  5,721.1000   6,264.8000   6,721.8610   7,152.0120   6,832.0190

 

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
  159.4000   144.4000   182.0310   110.7040   95.4220
Long-term debt
  -   -   40   492.4430   491.8470
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  1,385.6000   1,412.7000   1,497.6000   1,493.2000   1,577.1000
Liabilities
  1,886.1000   1,821.1000   1,830.8840   2,254.5600   2,271.0940
Share Capital
  -   -   11.0510   11.0990   11.1400
Total Equity
  3,835   4,443.7000   4,890.9770   4,897.4520   4,560.9250
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,721.1000   6,264.8000   6,721.8610   7,152.0120   6,832.0190

 

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
  3,151.8000   3,387.6000   3,719.7070   3,165.4410   1,624.2320
Depreciation (total)
  -   -   523.5490   606.9920   598.5870
Operating Result
  909.6000   956.7000   1,054.7870   675.7500   -25.9660
Interest Income
  -7.3000   -4.4000   -3.0710   -9.2020   -19.7470
Income Before Taxes
  902.6000   1,114.3000   1,096.3140   665.6470   -72.6670
Income Taxes
  329   392.8000   387.5480   243.3750   -19.6770
Minority Interests Profit
  -   -   -   -   -
Net Income
  581   736.6000   708.7190   422.2250   -56.8280

 

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
  5.4200   6.8900   6.5400   3.9000   -0.5400
Dividend per Share
  0.2800   1.3000   2.6250   2.7500   2.7750

 

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
  1,000.3000   997.2000   1,118.5270   1,418.7440   753.5970
Cash Flow from Investing Activities
  -1,050.3000   -533.8000   -872.9170   -1,156.5880   -234.2190
Cash Flow from Financing
  -218.2000   -111.6000   -332.5690   94.9120   -343.2010
Decrease / Increase in Cash
  -268.2000   351.8000   -86.9590   357.0680   176.1770
Employees
  8,147   8,715   10,352   6,738   4,116