2024-04-26  10:10:00 PM Chg. +0.17 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
17.65USD +0.97% 1.75 mill.
Turnover: 25.27 mill.
17.03Bid Size: 100 18.28Ask Size: 100 2.15 bill.USD - 11.39

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
  1,305   1,427.1900   1,450.8120   1,505.0690   1,704.5360
Intangible Assets
  330.7000   356.1440   348.0240   339.6440   334.8990
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   3,414.5640   3,410.9700   3,411.3460   -
Inventories
  12.6000   13.7350   13.4190   15.9540   16.9610
Accounts Receivable
  57.1000   -   -   74.2870   74.9930
Cash and Cash Equivalents
  742.7000   599.9290   638.8690   588.5390   561.2350
Current Assets
  845.2000   729.5990   741.0100   715.1510   676.3170
Total Assets
  3,863.2000   4,144.1630   4,151.9800   4,126.4970   4,306.6330

 

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
  70.8000   93.6970   119.1720   108.8440   110.1720
Long-term debt
  -   1,822.9440   2,016.5520   1,981.8820   2,016.7220
Liabilities to Banks
  -   -   -   -   -
Provisions
  267.2000   228.2000   227.4000   237.1000   232.5000
Liabilities
  2,768.2000   3,041.7460   3,028.8510   3,015.6840   3,033.6730
Share Capital
  .1000   .1190   .1200   .1200   .1210
Total Equity
  1,095   1,102.4170   1,123.1290   1,110.8130   1,272.9600
Minority Interests
  10.9000   8.9950   10.3290   11.1050   11.1420
Total liabilities equity
  3,863.2000   4,144.1630   4,151.9800   4,126.4970   4,306.6330

 

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
  2,473.5000   2,682.8940   2,626.9900   2,852.6090   2,918.7650
Depreciation (total)
  147.7000   3.8990   2.5180   2.3080   209.0710
Operating Result
  383.7000   415.4910   363.0700   423.1520   422.9350
Interest Income
  -117.3000   -121.0920   -108.0990   -104.0330   -101.9170
Income Before Taxes
  296.8000   263.8640   290.0630   347.6670   360.6460
Income Taxes
  125.4000   -113.3160   -96.0640   -128.9390   -103.8190
Minority Interests Profit
  -2.5000   2.0780   1.3890   1.8590   1.7360
Net Income
  168.9000   148.4700   192.6100   216.8690   255.0910

 

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
  1.4700   1.2800   1.6600   1.8700   2.1900
Dividend per Share
  0.8400   0.9200   1.0000   1.0000   1.0800

 

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
  395.2000   309.6660   454.6340   455.8710   451.8340
Cash Flow from Investing Activities
  -234.3000   -364.7010   -253.3390   -328.1220   -327.7690
Cash Flow from Financing
  63.4000   -76.1840   -146.8330   -151.1470   -152.6350
Decrease / Increase in Cash
  221.3000   -142.7350   38.9400   -50.3300   -27.3040
Employees
  13,500   17,200   16,500   19,300   19,200