1/8/2025  10:10:00 PM Chg. +0.3000 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
40.8500USD +0.74% 681,256
Turnover: 19.69 mill.
39.7900Bid Size: 100 41.8300Ask Size: 200 8.21 bill.USD 4.07% 19.64

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  6,979.9000   7,322.4000   7,696.2000   8,339.9000   8,643.8000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,318.2000   1,194.4000   1,158.6000   1,160.4000   1,177.5000
Fixed Assets
  8,822   9,027.2000   9,390.1000   9,915.7000   10,191.3000
Inventories
  58.5000   113.8000   79.8000   84.3000   57.6000
Accounts Receivable
  188.8000   173.1000   173   188.7000   174.7000
Cash and Cash Equivalents
  5.5000   75.2000   .3000   14.4000   94.3000
Current Assets
  705.8000   570.2000   549.5000   497   557.3000
Total Assets
  9,527.8000   9,597.4000   9,939.6000   10,412.7000   10,748.6000

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  179.1000   262.5000   205.4000   230.4000   239.3000
Long-term debt
  2,755.3000   2,645.6000   2,405.8000   2,749.6000   2,896.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,268.3000   2,178.2000   2,334.5000   1,227.8000   1,310.9000
Liabilities
  6,283.4000   6,271.4000   6,495.8000   6,561.6000   6,743.5000
Share Capital
  -   -   -   -   -
Total Equity
  3,244.4000   3,326   3,443.8000   3,851.1000   4,005.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,527.8000   9,597.4000   9,939.6000   10,412.7000   10,748.6000

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  2,453.1000   2,196.9000   2,259.2000   2,261.1000   2,270.3000
Depreciation (total)
  281.4000   307.9000   322.6000   283.5000   321.6000
Operating Result
  536.8000   481.2000   503.3000   510.3000   489.6000
Interest Income
  148.4000   149   142.1000   143.8000   156
Income Before Taxes
  568.6000   368.7000   486.3000   569.7000   497.7000
Income Taxes
  172.8000   97.4000   148.1000   -49.3000   72.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  395.8000   271.3000   338.2000   619   425.5000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  1.9900   1.3600   1.6900   3.1000   2.1300
Dividend per Share
  0.9500   1.0500   1.1550   1.2700   1.3950

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  721.6000   865.4000   644.6000   784.5000   951.1000
Cash Flow from Investing Activities
  -559.1000   -500.1000   -620.4000   -821.9000   -576
Cash Flow from Financing
  -163.8000   -295.6000   -99.1000   51.5000   -295.2000
Decrease / Increase in Cash
  -1.3000   69.7000   -74.9000   14.1000   79.9000
Employees
  3,329   2,586   2,453   2,413   2,292