2024-06-05  10:10:00 PM Chg. -0.86 Volume Bid3:14:18 PM Ask3:14:18 PM Market Capitalization Dividend Y. P/E Ratio
14.23USD -5.70% 3 mill.
Turnover: 28.05 mill.
14.03Bid Size: 200 14.29Ask Size: 300 3.67 bill.USD 13.49% 19.49

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  1,688.4000   1,687.2000   1,727.8000   1,772.1660   1,916.3860
Intangible Assets
  195.7000   178.3000   163.4000   155.2750   224.1480
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   2,624.8020   3,064.9960
Inventories
  -   -   -   -   -
Accounts Receivable
  265.3000   246.6000   250.5000   269.0380   314.0970
Cash and Cash Equivalents
  43.4000   31.8000   52.1000   41.3370   59.6380
Current Assets
  459.3000   337.2000   384.3000   377.4060   438.3460
Total Assets
  3,049.9000   2,839.2000   2,889.4000   3,002.2080   3,503.3420

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  68   50.1000   47.3000   58.1550   77.5230
Long-term debt
  -   -   -   1,604.6430   2,077.6010
Liabilities to Banks
  -   -   -   -   -
Provisions
  125.5000   15.7000   14.7000   10.1000   11.5000
Liabilities
  2,011.4000   1,791.9000   1,865.4000   1,956.2150   2,496.5050
Share Capital
  .8520   .8600   .8660   1.1130   1.1205
Total Equity
  1,038.5000   1,047.3000   1,024   1,045.9930   1,006.8370
Minority Interests
  15.3000   .5000   .5000   .3140   .0990
Total liabilities equity
  3,049.9000   2,839.2000   2,889.4000   3,002.2080   3,503.3420

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  1,407.2000   1,479.1000   1,522.1000   1,691.6200   1,843.3070
Depreciation (total)
  81.5000   91.7000   94.7000   96.1710   106.7560
Operating Result
  179.6000   184.4000   185.5000   234.7310   235.7290
Interest Income
  -68.4000   -75.5000   -79.7000   -82.6210   -94.5580
Income Before Taxes
  111.3000   100.4000   85.1000   152.1100   141.1710
Income Taxes
  43.2000   -40.6000   -26.1000   14.0930   7.3890
Minority Interests Profit
  1.2000   .9000   -.1000   .0900   .1230
Net Income
  78.6000   134.8000   115.1000   143.9300   139.4380

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  0.8270   1.4730   1.0800   1.3267   1.2600
Dividend per Share
  0.0000   4.0540   1.3670   1.5530   1.6730

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  189.1000   262.2000   192.2000   202.5410   142.1570
Cash Flow from Investing Activities
  -365.5000   -55.3000   -99   -121.1700   -452.8800
Cash Flow from Financing
  454   -222.3000   -69   -88.9000   332.2500
Decrease / Increase in Cash
  5.3000   -11.6000   20.4000   -10.7880   18.3010
Employees
  18,894   18,733   16,292   17,479   15,806