2024-05-07  6:34:58 PM Chg. +0.29 Volume Bid6:35:19 PM Ask6:35:19 PM Market Capitalization Dividend Y. P/E Ratio
55.95USD +0.51% 20,540
Turnover: 1.11 mill.
54.35Bid Size: 100 56.42Ask Size: 100 984.35 mill.USD 2.23% 8.52

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
  451.6000   738.7830   885.9420   1,095.3140   1,512.4150
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   57.3900   64.7520   124.8340   78.5700
Fixed Assets
  -   805.7580   956.4190   1,249.5220   1,638.8820
Inventories
  19.4000   -   -   -   -
Accounts Receivable
  16.9000   14.2160   15.1460   40.6670   71.0570
Cash and Cash Equivalents
  97.7000   89.6100   87.1120   64.7110   59.4490
Current Assets
  429.9000   433.6270   395.2430   422.0540   541.2750
Total Assets
  930.2000   1,239.3850   1,351.6620   1,671.5760   2,180.1570

 

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
  15.8000   13.2320   6.8010   16.0100   20.1080
Long-term debt
  -   539.2800   567.6090   722.0480   950.1310
Liabilities to Banks
  -   -   -   -   -
Provisions
  135.4000   153.7000   155.1000   172   223.6000
Liabilities
  552.9000   945.3200   1,001.6570   1,197.9540   1,632.2100
Share Capital
  .0220   .0220   .0220   .0220   .0230
Total Equity
  377.3000   294.0650   350.0050   473.6220   547.9470
Minority Interests
  1.6000   1.1880   0.0000   0.0000   -
Total liabilities equity
  930.2000   1,239.3850   1,351.6620   1,671.5760   2,180.1570

 

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
  993.7000   1,137.0460   1,262.1880   1,362.8310   1,503.7780
Depreciation (total)
  69.3000   83.4090   98.0970   105.2160   121.7130
Operating Result
  154.7000   157.3450   371.7020   370.5580   227.1690
Interest Income
  -8.5000   -21.9790   -27.9010   -31.8460   -44.7980
Income Before Taxes
  146.7000   137.1310   346.7190   345.9580   195.5460
Income Taxes
  54.9000   50.8280   126.3890   126.3680   .6440
Minority Interests Profit
  .5000   -.3860   -.0440   0.0000   0.0000
Net Income
  92.3000   86.6890   220.3740   219.5900   194.9020

 

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
  4.8500   4.8700   12.9700   13.2300   11.9400
Dividend per Share
  2.2500   2.5000   2.7500   2.4000   2.8000

 

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
  196.9000   269.7810   365.3670   346.8610   391.1310
Cash Flow from Investing Activities
  -192.8000   -315.2480   -234.2180   -401.8370   -618.5190
Cash Flow from Financing
  4.1000   37.3660   -133.6470   32.5750   222.1260
Decrease / Increase in Cash
  8.2000   -8.1010   -2.4980   -22.4010   -5.2620
Employees
  2,065   2,411   2,846   3,416   3,752