2024-05-31  9:59:57 PM Chg. +0.80 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
70.60USD +1.15% 73,933
Turnover: 5.18 mill.
-Bid Size: - -Ask Size: - 3.14 bill.USD - 30.31

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
  1,043.6000   1,035.8000   1,056.4540   1,032.0440   1,043.1520
Intangible Assets
  0.0000   0.0000   18.8410   16.6420   30.2250
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,279.7500   1,246.1560   1,295.9420
Inventories
  25.4000   24.6000   23.6430   23.0350   25.1040
Accounts Receivable
  43.4000   37.8000   47.8500   46.5880   43.9440
Cash and Cash Equivalents
  59.1000   59.4000   57.6850   55.1210   31.4460
Current Assets
  194.8000   198.6000   210.8540   189.7170   176.7740
Total Assets
  1,436.1000   1,452.6000   1,490.6040   1,435.8730   1,472.7160

 

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
  100.5000   93.3000   102.9310   92.9470   95.4140
Long-term debt
  -   -   832.3020   970.8250   1,113.9490
Liabilities to Banks
  -   -   -   -   -
Provisions
  273.9000   269.2000   328   308.8000   314.7000
Liabilities
  1,126.2000   1,303.2000   1,427.5100   1,514.3330   1,685.8150
Share Capital
  17.6000   17.6000   17.6250   17.6250   17.6250
Total Equity
  309.9000   149.4000   63.0940   -78.4600   -213.0990
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,436.1000   1,452.6000   1,490.6040   1,435.8730   1,472.7160

 

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
  2,820.7000   2,846.1000   2,905.4520   3,002.2780   3,257.4890
Depreciation (total)
  125.1000   131.5000   136.0810   145.2420   156.3680
Operating Result
  231.8000   256.8000   242.1650   311.2020   317.4760
Interest Income
  -26.8000   -29.1000   -28.0910   -29.0060   -32.5740
Income Before Taxes
  208.8000   230.3000   216.2880   284.2770   286.3870
Income Taxes
  57.6000   67   62.2490   87.5830   85.6420
Minority Interests Profit
  -   -   -   -   -
Net Income
  151.2000   163.4000   154.0390   196.6940   200.7450

 

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
  1.9300   2.2800   2.3300   3.1200   3.4700
Dividend per Share
  0.6400   0.8000   0.9600   1.1200   1.2800

 

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
  303.4000   290.7000   359.8420   368.6110   394.7000
Cash Flow from Investing Activities
  -123.4000   -137.8000   -160.1780   -138.3120   -214.1090
Cash Flow from Financing
  -202.9000   -152.6000   -201.3460   -232.8630   -204.2660
Decrease / Increase in Cash
  -22.9000   .3000   -1.6820   -2.5640   -23.6750
Employees
  58,068   54,653   55,586   53,000   58,335