2024-05-17  10:00:00 PM Chg. -2.4000 Volume Bid1:59:15 AM Ask1:59:15 AM Market Capitalization Dividend Y. P/E Ratio
52.8500USD -4.34% 714,705
Turnover: 26.14 mill.
52.9100Bid Size: 100 53.8200Ask Size: 200 1.02 bill.USD 3.33% 8.32

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
  722.1290   728.2630   719.0500   632.9910   419.6690
Intangible Assets
  15.6040   14.7650   14.0420   14.0720   .6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,124.1050   1,155.9900   1,193.3860   1,089.1440   728.4240
Inventories
  7.4810   7.3760   8.2290   6.6470   1.8580
Accounts Receivable
  50.0140   47.9750   73.3600   68.6940   57.4220
Cash and Cash Equivalents
  10.5780   17.7430   17.0300   7.6420   2.7050
Current Assets
  146.5600   147.9890   155.4050   139.2770   94.9730
Total Assets
  1,270.6650   1,303.9790   1,348.7910   1,228.4210   823.3970

 

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
  31.8100   32.1370   40.7360   37.3020   44.9700
Long-term debt
  497.0120   688.5790   937.5120   1,080.9320   1,037.9270
Liabilities to Banks
  -   -   -   -   -
Provisions
  163.6000   170.6000   181.3000   160.3000   106.9000
Liabilities
  1,012.7540   1,288.0260   1,565.9970   1,616.4530   1,415.0960
Share Capital
  .8010   .8110   .8160   .8180   .8210
Total Equity
  257.9110   15.9530   -217.2060   -388.0320   -591.6990
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,270.6650   1,303.9790   1,348.7910   1,228.4210   823.3970

 

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
  1,484.1310   1,540.3170   1,599.3310   1,553.9140   869.6900
Depreciation (total)
  91.3840   89.4680   92.8440   88.9390   59.4220
Operating Result
  162.3080   197.1730   229.9150   266.1410   231.6140
Interest Income
  -15.6780   -18.8030   -31.0810   46.5180   -45.5470
Income Before Taxes
  146.6300   178.3700   198.8340   219.6230   186.0670
Income Taxes
  51.7860   65.7690   72.5640   81.3150   81.7280
Minority Interests Profit
  -   -   -   -   -
Net Income
  -88.9500   108.8120   124.0730   135.3320   121.3710

 

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
  2.1800   2.8900   3.6800   4.4200   4.2600
Dividend per Share
  0.4000   1.0000   1.2000   1.6000   1.6000

 

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
  201.0220   226.8750   134.1820   171.8370   104.0550
Cash Flow from Investing Activities
  -42.9790   -84.4730   -104.3980   33.3390   65.6610
Cash Flow from Financing
  -157.1160   -135.2080   -30.4540   -214.5420   -445.5290
Decrease / Increase in Cash
  .9340   7.1650   -.7130   -9.3880   -4.9430
Employees
  19,150   20,700   22,200   16,600   5,200