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

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
  1,727.8000   1,772.1660   1,916.3860   1,900   2,100
Intangible Assets
  163.4000   155.2750   224.1480   203.8840   255.3390
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   2,624.8020   3,064.9960   3,051.7400   3,647.1990
Inventories
  -   -   -   -   -
Accounts Receivable
  250.5000   269.0380   314.0970   356.2550   389.9160
Cash and Cash Equivalents
  52.1000   41.3370   59.6380   68.0380   81.3770
Current Assets
  384.3000   377.4060   438.3460   697.6690   579.7090
Total Assets
  2,889.4000   3,002.2080   3,503.3420   3,749.4090   4,226.9080

 

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
  47.3000   58.1550   77.5230   79.6370   92.5870
Long-term debt
  -   1,604.6430   2,077.6010   2,181.7380   2,552.9670
Liabilities to Banks
  -   -   -   -   -
Provisions
  14.7000   10.1000   11.5000   -   8.8000
Liabilities
  1,865.4000   1,956.2150   2,496.5050   2,774.4520   3,027.9890
Share Capital
  .8660   1.1130   1.1205   1.1250   1.2400
Total Equity
  1,024   1,045.9930   1,006.8370   974.9570   1,198.9190
Minority Interests
  .5000   .3140   .0990   -.0990   -.3220
Total liabilities equity
  2,889.4000   3,002.2080   3,503.3420   3,749.4090   4,226.9080

 

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
  1,522.1000   1,691.6200   1,843.3070   2,179.4900   2,263.4200
Depreciation (total)
  94.7000   96.1710   106.7560   114.9160   124.2970
Operating Result
  185.5000   234.7310   235.7290   265.5840   248.2850
Interest Income
  -79.7000   -82.6210   -94.5580   -100.2220   -96.3480
Income Before Taxes
  85.1000   152.1100   141.1710   149.4770   151.9370
Income Taxes
  -26.1000   14.0930   7.3890   7.9040   17.9580
Minority Interests Profit
  -.1000   .0900   .1230   .2170   .2170
Net Income
  115.1000   143.9300   139.4380   148.7150   146.2410

 

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
  1.0800   1.3267   1.2600   1.3400   1.2200
Dividend per Share
  1.3670   1.5530   1.6730   1.7330   1.8800

 

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
  192.2000   202.5410   142.1570   -28.0280   381.0420
Cash Flow from Investing Activities
  -99   -121.1700   -452.8800   -84.3600   -529.4090
Cash Flow from Financing
  -69   -88.9000   332.2500   119.6680   164.7190
Decrease / Increase in Cash
  20.4000   -10.7880   18.3010   8.4000   13.3390
Employees
  16,292   17,479   15,806   19,370   18,512