2024-04-19  6:13:03 PM Chg. -0.06 Volume Bid6:13:03 PM Ask6:13:03 PM Market Capitalization Dividend Y. P/E Ratio
18.06USD -0.33% 643,588
Turnover: 9.81 mill.
18.06Bid Size: 100 18.07Ask Size: 500 2.21 bill.USD - 11.72

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
  1,427.1900   1,450.8120   1,505.0690   1,704.5360   1,828.0540
Intangible Assets
  356.1440   348.0240   339.6440   334.8990   336.7610
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,414.5640   3,410.9700   3,411.3460   -   3,813.3230
Inventories
  13.7350   13.4190   15.9540   16.9610   17.5070
Accounts Receivable
  -   -   74.2870   74.9930   89.2500
Cash and Cash Equivalents
  599.9290   638.8690   588.5390   561.2350   522.5470
Current Assets
  729.5990   741.0100   715.1510   676.3170   657.5700
Total Assets
  4,144.1630   4,151.9800   4,126.4970   4,306.6330   4,470.8930

 

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
  93.6970   119.1720   108.8440   110.1720   109.9840
Long-term debt
  1,822.9440   2,016.5520   1,981.8820   2,016.7220   2,031.5320
Liabilities to Banks
  -   -   -   -   -
Provisions
  228.2000   227.4000   237.1000   232.5000   228.5000
Liabilities
  3,041.7460   3,028.8510   3,015.6840   3,033.6730   3,065.2050
Share Capital
  .1190   .1200   .1200   .1210   .1210
Total Equity
  1,102.4170   1,123.1290   1,110.8130   1,272.9600   1,405.6880
Minority Interests
  8.9950   10.3290   11.1050   11.1420   11.8930
Total liabilities equity
  4,144.1630   4,151.9800   4,126.4970   4,306.6330   4,470.8930

 

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
  2,682.8940   2,626.9900   2,852.6090   2,918.7650   2,991.5470
Depreciation (total)
  3.8990   2.5180   2.3080   209.0710   237.5130
Operating Result
  415.4910   363.0700   423.1520   422.9350   392.2820
Interest Income
  -121.0920   -108.0990   -104.0330   -101.9170   -99.6690
Income Before Taxes
  263.8640   290.0630   347.6670   360.6460   345.3770
Income Taxes
  -113.3160   -96.0640   -128.9390   -103.8190   79.3580
Minority Interests Profit
  2.0780   1.3890   1.8590   1.7360   1.8390
Net Income
  148.4700   192.6100   216.8690   255.0910   264.1800

 

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
  1.2800   1.6600   1.8700   2.1900   2.2600
Dividend per Share
  0.9200   1.0000   1.0000   1.0800   1.1600

 

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
  309.6660   454.6340   455.8710   451.8340   528.4770
Cash Flow from Investing Activities
  -364.7010   -253.3390   -328.1220   -327.7690   -410.4760
Cash Flow from Financing
  -76.1840   -146.8330   -151.1470   -152.6350   -157.4870
Decrease / Increase in Cash
  -142.7350   38.9400   -50.3300   -27.3040   -38.6880
Employees
  17,200   16,500   19,300   19,200   18,700