2024-05-31  10:10:00 PM Chg. +0.40 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
14.54USD +2.83% 1.77 mill.
Turnover: 19.26 mill.
13.37Bid Size: 100 14.69Ask Size: 100 3.75 bill.USD 13.21% 19.92

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
  1,772.1660   1,916.3860   1,900   2,100   2,200
Intangible Assets
  155.2750   224.1480   203.8840   255.3390   232.3600
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,624.8020   3,064.9960   3,051.7400   3,647.1990   3,656.3560
Inventories
  -   -   -   -   -
Accounts Receivable
  269.0380   314.0970   356.2550   389.9160   445.5260
Cash and Cash Equivalents
  41.3370   59.6380   68.0380   81.3770   31.2550
Current Assets
  377.4060   438.3460   697.6690   579.7090   591.1070
Total Assets
  3,002.2080   3,503.3420   3,749.4090   4,226.9080   4,247.4630

 

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
  58.1550   77.5230   79.6370   92.5870   93.0320
Long-term debt
  1,604.6430   2,077.6010   2,181.7380   2,552.9670   2,416.8140
Liabilities to Banks
  -   -   -   -   -
Provisions
  10.1000   11.5000   -   8.8000   13.7000
Liabilities
  1,956.2150   2,496.5050   2,774.4520   3,027.9890   3,207.5590
Share Capital
  1.1130   1.1205   1.1250   1.2400   1.2480
Total Equity
  1,045.9930   1,006.8370   974.9570   1,198.9190   1,039.9040
Minority Interests
  .3140   .0990   -.0990   -.3220   -.5990
Total liabilities equity
  3,002.2080   3,503.3420   3,749.4090   4,226.9080   4,247.4630

 

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
  1,691.6200   1,843.3070   2,179.4900   2,263.4200   2,331.3860
Depreciation (total)
  96.1710   106.7560   114.9160   124.2970   126.4340
Operating Result
  234.7310   235.7290   265.5840   248.2850   264.6650
Interest Income
  -82.6210   -94.5580   -100.2220   -96.3480   -115.3480
Income Before Taxes
  152.1100   141.1710   149.4770   151.9370   149.3170
Income Taxes
  14.0930   7.3890   7.9040   17.9580   14.1170
Minority Interests Profit
  .0900   .1230   .2170   .2170   .2620
Net Income
  143.9300   139.4380   148.7150   146.2410   145.0890

 

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
  1.3267   1.2600   1.3400   1.2200   1.2100
Dividend per Share
  1.5530   1.6730   1.7330   1.8800   1.8800

 

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
  202.5410   142.1570   -28.0280   381.0420   274.4750
Cash Flow from Investing Activities
  -121.1700   -452.8800   -84.3600   -529.4090   -188.4830
Cash Flow from Financing
  -88.9000   332.2500   119.6680   164.7190   -124.9660
Decrease / Increase in Cash
  -10.7880   18.3010   8.4000   13.3390   -49.0730
Employees
  17,479   15,806   19,370   18,512   22,000