2024-05-17  10:00:00 PM Chg. +1.5500 Volume Bid11:43:22 PM Ask11:43:22 PM Market Capitalization Dividend Y. P/E Ratio
335.4800USD +0.46% 209,659
Turnover: 28.59 mill.
334.6700Bid Size: 100 535.6400Ask Size: 200 12.42 bill.USD 0.45% 27.98

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
  1,581.9000   1,778.9650   2,019.3640   2,252.4750   2,513.1580
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,915.3180   2,164.7050   2,400.2630   2,669.4170
Inventories
  189.5000   204.8330   197.3310   204.9880   201.6440
Accounts Receivable
  -   25.8410   22.6090   27.7010   43.2440
Cash and Cash Equivalents
  41.3000   121.6410   48.5410   75.7750   76.7170
Current Assets
  272.8000   378.1440   305.2600   325.8850   350.6850
Total Assets
  1,984   2,293.4620   2,469.9650   2,726.1480   3,020.1020

 

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
  232.9000   250.8070   226.5770   241.2070   293.9030
Long-term debt
  -   853.6420   838.2450   822.8690   907.3560
Liabilities to Banks
  -   -   -   -   -
Provisions
  347.2000   379.6000   454.4000   501.7000   549.7000
Liabilities
  1,381.7000   1,573.5960   1,594.7360   1,642.6850   1,829.4820
Share Capital
  23.1000   -   -   -   -
Total Equity
  602.3000   719.8660   875.2290   1,083.4630   1,190.6200
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,984   2,293.4620   2,469.9650   2,726.1480   3,020.1020

 

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
  7,250.8000   7,840.2550   7,767.2160   7,122.0860   7,506.5870
Depreciation (total)
  111.8000   131.1600   156.1110   170.9370   197.6290
Operating Result
  210.2000   -   -   -   -
Interest Income
  -35   -39.2700   -41.2250   -40.1730   -41.5360
Income Before Taxes
  175.1000   206.5320   282.0250   348.7060   269.6680
Income Taxes
  64.5000   72.0180   101.3970   122.7240   92.1830
Minority Interests Profit
  -   -   -   -   -
Net Income
  110.6000   134.5140   180.6280   225.9820   177.4850

 

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
  2.8900   3.5000   4.6600   5.7900   4.5400
Dividend per Share
  0.6600   0.7200   0.8000   0.8800   0.9600

 

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
  286.3000   314.1600   341.6820   464.7090   459.2730
Cash Flow from Investing Activities
  -331.3000   -336.8890   -399.1430   -394.9680   -454.7250
Cash Flow from Financing
  30.3000   103.0990   -15.6390   -42.5070   -3.6060
Decrease / Increase in Cash
  -14.6000   80.3700   -73.1000   27.2340   .9420
Employees
  27,079   29,749   31,766   34,997   35,014