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

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
  1,378.7000   1,581.9000   1,778.9650   2,019.3640   2,252.4750
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,915.3180   2,164.7050   2,400.2630
Inventories
  170.8000   189.5000   204.8330   197.3310   204.9880
Accounts Receivable
  -   -   25.8410   22.6090   27.7010
Cash and Cash Equivalents
  55.9000   41.3000   121.6410   48.5410   75.7750
Current Assets
  279.3000   272.8000   378.1440   305.2600   325.8850
Total Assets
  1,774.8000   1,984   2,293.4620   2,469.9650   2,726.1480

 

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
  211.2000   232.9000   250.8070   226.5770   241.2070
Long-term debt
  -   -   853.6420   838.2450   822.8690
Liabilities to Banks
  -   -   -   -   -
Provisions
  311   347.2000   379.6000   454.4000   501.7000
Liabilities
  1,268.8000   1,381.7000   1,573.5960   1,594.7360   1,642.6850
Share Capital
  12.2000   23.1000   -   -   -
Total Equity
  506   602.3000   719.8660   875.2290   1,083.4630
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,774.8000   1,984   2,293.4620   2,469.9650   2,726.1480

 

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
  6,987.8000   7,250.8000   7,840.2550   7,767.2160   7,122.0860
Depreciation (total)
  96.6000   111.8000   131.1600   156.1110   170.9370
Operating Result
  218.7000   210.2000   -   -   -
Interest Income
  -35.2000   -35   -39.2700   -41.2250   -40.1730
Income Before Taxes
  183.5000   175.1000   206.5320   282.0250   348.7060
Income Taxes
  66.7000   64.5000   72.0180   101.3970   122.7240
Minority Interests Profit
  -   -   -   -   -
Net Income
  116.8000   110.6000   134.5140   180.6280   225.9820

 

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
  3.0700   2.8900   3.5000   4.6600   5.7900
Dividend per Share
  0.6000   0.6600   0.7200   0.8000   0.8800

 

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
  294.9000   286.3000   314.1600   341.6820   464.7090
Cash Flow from Investing Activities
  -278.1000   -331.3000   -336.8890   -399.1430   -394.9680
Cash Flow from Financing
  -20.4000   30.3000   103.0990   -15.6390   -42.5070
Decrease / Increase in Cash
  -3.7000   -14.6000   80.3700   -73.1000   27.2340
Employees
  24,726   27,079   29,749   31,766   34,997