2024-04-19  10:10:00 PM Chg. +0.10 Volume Bid12:56:05 AM Ask12:56:05 AM Market Capitalization Dividend Y. P/E Ratio
18.22USD +0.55% 2.46 mill.
Turnover: 35.8 mill.
17.52Bid Size: 100 18.34Ask Size: 200 2.22 bill.USD - 11.75

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
  1,450.8120   1,505.0690   1,704.5360   1,828.0540   1,833.1330
Intangible Assets
  348.0240   339.6440   334.8990   336.7610   330.9100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,410.9700   3,411.3460   -   3,813.3230   3,922.8080
Inventories
  13.4190   15.9540   16.9610   17.5070   19.3190
Accounts Receivable
  -   74.2870   74.9930   89.2500   95.0840
Cash and Cash Equivalents
  638.8690   588.5390   561.2350   522.5470   426.2220
Current Assets
  741.0100   715.1510   676.3170   657.5700   559.0300
Total Assets
  4,151.9800   4,126.4970   4,306.6330   4,470.8930   4,481.8380

 

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
  119.1720   108.8440   110.1720   109.9840   104.6380
Long-term debt
  2,016.5520   1,981.8820   2,016.7220   2,031.5320   2,005.0940
Liabilities to Banks
  -   -   -   -   -
Provisions
  227.4000   237.1000   232.5000   228.5000   251.4000
Liabilities
  3,028.8510   3,015.6840   3,033.6730   3,065.2050   3,025.7210
Share Capital
  .1200   .1200   .1210   .1210   .1210
Total Equity
  1,123.1290   1,110.8130   1,272.9600   1,405.6880   1,456.1170
Minority Interests
  10.3290   11.1050   11.1420   11.8930   12.3790
Total liabilities equity
  4,151.9800   4,126.4970   4,306.6330   4,470.8930   4,481.8380

 

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
  2,626.9900   2,852.6090   2,918.7650   2,991.5470   3,221.7350
Depreciation (total)
  2.5180   2.3080   209.0710   237.5130   261.1620
Operating Result
  363.0700   423.1520   422.9350   392.2820   388.3510
Interest Income
  -108.0990   -104.0330   -101.9170   -99.6690   -99.3800
Income Before Taxes
  290.0630   347.6670   360.6460   345.3770   310.7340
Income Taxes
  -96.0640   -128.9390   -103.8190   79.3580   95.4290
Minority Interests Profit
  1.3890   1.8590   1.7360   1.8390   1.4780
Net Income
  192.6100   216.8690   255.0910   264.1800   213.8270

 

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
  1.6600   1.8700   2.1900   2.2600   1.8300
Dividend per Share
  1.0000   1.0000   1.0800   1.1600   1.2800

 

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
  454.6340   455.8710   451.8340   528.4770   556.9150
Cash Flow from Investing Activities
  -253.3390   -328.1220   -327.7690   -410.4760   -451.3700
Cash Flow from Financing
  -146.8330   -151.1470   -152.6350   -157.4870   -192.6480
Decrease / Increase in Cash
  38.9400   -50.3300   -27.3040   -38.6880   -96.3250
Employees
  16,500   19,300   19,200   18,700   29,500