2024-04-29  10:10:00 PM Chg. -0.11 Volume Bid10:27:25 PM Ask10:27:25 PM Market Capitalization Dividend Y. P/E Ratio
17.54USD -0.62% 1.98 mill.
Turnover: 27.68 mill.
17.30Bid Size: 500 18.10Ask Size: 400 2.14 bill.USD - 11.32

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  -   1,238.9000   1,305   1,427.1900   1,450.8120
Intangible Assets
  -   336.9000   330.7000   356.1440   348.0240
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   3,414.5640   3,410.9700
Inventories
  -   11.3000   12.6000   13.7350   13.4190
Accounts Receivable
  -   54.8000   57.1000   -   -
Cash and Cash Equivalents
  -   521.4000   742.7000   599.9290   638.8690
Current Assets
  -   627.1000   845.2000   729.5990   741.0100
Total Assets
  -   3,522.4000   3,863.2000   4,144.1630   4,151.9800

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   65.9000   70.8000   93.6970   119.1720
Long-term debt
  -   -   -   1,822.9440   2,016.5520
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   244.4000   267.2000   228.2000   227.4000
Liabilities
  -   2,498.7000   2,768.2000   3,041.7460   3,028.8510
Share Capital
  -   .1000   .1000   .1190   .1200
Total Equity
  -   1,023.6000   1,095   1,102.4170   1,123.1290
Minority Interests
  -   10.8000   10.9000   8.9950   10.3290
Total liabilities equity
  -   3,522.4000   3,863.2000   4,144.1630   4,151.9800

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  2,141.1000   2,279.6000   2,473.5000   2,682.8940   2,626.9900
Depreciation (total)
  143.5000   154.4000   147.7000   3.8990   2.5180
Operating Result
  292.9000   308.5000   383.7000   415.4910   363.0700
Interest Income
  -106.3000   -115   -117.3000   -121.0920   -108.0990
Income Before Taxes
  207.5000   205.6000   296.8000   263.8640   290.0630
Income Taxes
  57.8000   73.1000   125.4000   -113.3160   -96.0640
Minority Interests Profit
  -3.5000   -2   -2.5000   2.0780   1.3890
Net Income
  146.1000   130.6000   168.9000   148.4700   192.6100

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  1.3000   1.1500   1.4700   1.2800   1.6600
Dividend per Share
  0.7500   0.8400   0.8400   0.9200   1.0000

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  264.8000   391.2000   395.2000   309.6660   454.6340
Cash Flow from Investing Activities
  -136.1000   -247.1000   -234.3000   -364.7010   -253.3390
Cash Flow from Financing
  -106.7000   -78.4000   63.4000   -76.1840   -146.8330
Decrease / Increase in Cash
  27.1000   56.4000   221.3000   -142.7350   38.9400
Employees
  14,600   14,000   13,500   17,200   16,500