2024-05-03  10:00:00 PM Chg. -0.3400 Volume Bid10:25:51 PM Ask10:25:51 PM Market Capitalization Dividend Y. P/E Ratio
35.1200USD -0.96% 596,355
Turnover: 13.27 mill.
35.0000Bid Size: 2,000 36.8700Ask Size: 100 3.7 bill.USD - 31.36

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
  57.3000   60.3600   60.6300   78.9500   80.2280
Intangible Assets
  429.2000   261.4360   256.9250   203.6340   191.2810
Long-Term Investments
  -   33.8000   -   -   -
Fixed Assets
  -   1,432.4320   1,602.1280   1,494.3040   1,439.8180
Inventories
  -   -   -   -   -
Accounts Receivable
  203.6000   227.1060   219.1160   268.1620   262.8450
Cash and Cash Equivalents
  95.1000   77.3010   102.2390   75.7530   69.7100
Current Assets
  436.4000   418.2680   388.0840   407.9910   421.8210
Total Assets
  1,681.9000   1,850.7000   1,990.2120   1,902.2950   1,861.6390

 

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
  43.7000   50.3510   55.4200   42.8730   34.7180
Long-term debt
  -   804.5830   843.2900   653.5950   667.9430
Liabilities to Banks
  47.3000   0.0000   0.0000   0.0000   0.0000
Provisions
  11.8000   13.4000   28.1000   26.3000   16.9000
Liabilities
  1,138.2000   1,269.2950   1,335.8120   1,147.3780   1,097.0420
Share Capital
  .6960   .6980   .7020   .7020   .7020
Total Equity
  543.7000   581.4050   654.4000   754.9170   764.5970
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,681.9000   1,850.7000   1,990.2120   1,902.2950   1,861.6390

 

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
  864.9000   1,016.1490   1,045.9770   1,005.7010   1,024.1910
Depreciation (total)
  56.4000   71.9020   82.9800   89.5210   89.4270
Operating Result
  123   138.1720   127.9480   221.1300   84.6400
Interest Income
  -26.5000   -39.1630   -40.9860   -39.6540   -38.4490
Income Before Taxes
  93.2000   98.7690   113.3730   185.5810   43.5720
Income Taxes
  29.3000   31.2090   27.9370   56.0460   38.4370
Minority Interests Profit
  -   -   -   -   -
Net Income
  63.9000   67.5600   85.4360   129.5350   5.1350

 

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
  0.5400   0.5900   0.7300   1.1000   0.0400
Dividend per Share
  0.0000   -   -   -   -

 

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
  138.4000   149.0260   183.0710   99.8300   146.1970
Cash Flow from Investing Activities
  -410.7000   -240.6900   -199.9610   129.6330   -54.4140
Cash Flow from Financing
  291.6000   78.0820   49.5630   -251.0760   -98.1480
Decrease / Increase in Cash
  18.7000   -17.7580   24.9380   -26.4860   -6.0430
Employees
  4,329   4,472   4,576   4,111   3,979