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

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  1,687.2000   1,727.8000   1,772.1660   1,916.3860   1,900
Intangible Assets
  178.3000   163.4000   155.2750   224.1480   203.8840
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,624.8020   3,064.9960   3,051.7400
Inventories
  -   -   -   -   -
Accounts Receivable
  246.6000   250.5000   269.0380   314.0970   356.2550
Cash and Cash Equivalents
  31.8000   52.1000   41.3370   59.6380   68.0380
Current Assets
  337.2000   384.3000   377.4060   438.3460   697.6690
Total Assets
  2,839.2000   2,889.4000   3,002.2080   3,503.3420   3,749.4090

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  50.1000   47.3000   58.1550   77.5230   79.6370
Long-term debt
  -   -   1,604.6430   2,077.6010   2,181.7380
Liabilities to Banks
  -   -   -   -   -
Provisions
  15.7000   14.7000   10.1000   11.5000   -
Liabilities
  1,791.9000   1,865.4000   1,956.2150   2,496.5050   2,774.4520
Share Capital
  .8600   .8660   1.1130   1.1205   1.1250
Total Equity
  1,047.3000   1,024   1,045.9930   1,006.8370   974.9570
Minority Interests
  .5000   .5000   .3140   .0990   -.0990
Total liabilities equity
  2,839.2000   2,889.4000   3,002.2080   3,503.3420   3,749.4090

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  1,479.1000   1,522.1000   1,691.6200   1,843.3070   2,179.4900
Depreciation (total)
  91.7000   94.7000   96.1710   106.7560   114.9160
Operating Result
  184.4000   185.5000   234.7310   235.7290   265.5840
Interest Income
  -75.5000   -79.7000   -82.6210   -94.5580   -100.2220
Income Before Taxes
  100.4000   85.1000   152.1100   141.1710   149.4770
Income Taxes
  -40.6000   -26.1000   14.0930   7.3890   7.9040
Minority Interests Profit
  .9000   -.1000   .0900   .1230   .2170
Net Income
  134.8000   115.1000   143.9300   139.4380   148.7150

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  1.4730   1.0800   1.3267   1.2600   1.3400
Dividend per Share
  4.0540   1.3670   1.5530   1.6730   1.7330

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  262.2000   192.2000   202.5410   142.1570   -28.0280
Cash Flow from Investing Activities
  -55.3000   -99   -121.1700   -452.8800   -84.3600
Cash Flow from Financing
  -222.3000   -69   -88.9000   332.2500   119.6680
Decrease / Increase in Cash
  -11.6000   20.4000   -10.7880   18.3010   8.4000
Employees
  18,733   16,292   17,479   15,806   19,370