2024-04-29  6:00:01 PM Chg. -0.24 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
58.57USD -0.41% 4,069
Turnover: 239,551.51
-Bid Size: - -Ask Size: - 1.14 bill.USD 3.01% 9.21

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
  770.9000   722.1290   728.2630   719.0500   632.9910
Intangible Assets
  16.4000   15.6040   14.7650   14.0420   14.0720
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,124.1050   1,155.9900   1,193.3860   1,089.1440
Inventories
  7.2000   7.4810   7.3760   8.2290   6.6470
Accounts Receivable
  -   50.0140   47.9750   73.3600   68.6940
Cash and Cash Equivalents
  9.6000   10.5780   17.7430   17.0300   7.6420
Current Assets
  117.2000   146.5600   147.9890   155.4050   139.2770
Total Assets
  1,319.2000   1,270.6650   1,303.9790   1,348.7910   1,228.4210

 

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
  36.9000   31.8100   32.1370   40.7360   37.3020
Long-term debt
  -   497.0120   688.5790   937.5120   1,080.9320
Liabilities to Banks
  -   -   -   -   -
Provisions
  153.9000   163.6000   170.6000   181.3000   160.3000
Liabilities
  847.2000   1,012.7540   1,288.0260   1,565.9970   1,616.4530
Share Capital
  .7580   .8010   .8110   .8160   .8180
Total Equity
  472   257.9110   15.9530   -217.2060   -388.0320
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,319.2000   1,270.6650   1,303.9790   1,348.7910   1,228.4210

 

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
  1,489.9000   1,484.1310   1,540.3170   1,599.3310   1,553.9140
Depreciation (total)
  -   91.3840   89.4680   92.8440   88.9390
Operating Result
  138.2000   162.3080   197.1730   229.9150   266.1410
Interest Income
  -15.3000   -15.6780   -18.8030   -31.0810   46.5180
Income Before Taxes
  123   146.6300   178.3700   198.8340   219.6230
Income Taxes
  40.3000   51.7860   65.7690   72.5640   81.3150
Minority Interests Profit
  -   -   -   -   -
Net Income
  51.2000   -88.9500   108.8120   124.0730   135.3320

 

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
  1.1800   2.1800   2.8900   3.6800   4.4200
Dividend per Share
  0.0000   0.4000   1.0000   1.2000   1.6000

 

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
  198.9000   201.0220   226.8750   134.1820   171.8370
Cash Flow from Investing Activities
  -33.9000   -42.9790   -84.4730   -104.3980   33.3390
Cash Flow from Financing
  -163.8000   -157.1160   -135.2080   -30.4540   -214.5420
Decrease / Increase in Cash
  1.2000   .9340   7.1650   -.7130   -9.3880
Employees
  19,150   19,150   20,700   22,200   16,600