07/06/2024  22:10:00 Chg. -3.45 Volume Bid01:57:49 Ask01:57:49 Market Capitalization Dividend Y. P/E Ratio
68.96USD -4.76% 2.02 mill.
Turnover: 106.13 mill.
68.12Bid Size: 100 69.25Ask Size: 900 3.07 bill.USD - 29.60

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
  1,035.8000   1,056.4540   1,032.0440   1,043.1520   1,000.6140
Intangible Assets
  0.0000   18.8410   16.6420   30.2250   27.5120
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,279.7500   1,246.1560   1,295.9420   1,259.3080
Inventories
  24.6000   23.6430   23.0350   25.1040   24.9970
Accounts Receivable
  37.8000   47.8500   46.5880   43.9440   44.6580
Cash and Cash Equivalents
  59.4000   57.6850   55.1210   31.4460   9.0640
Current Assets
  198.6000   210.8540   189.7170   176.7740   154.3920
Total Assets
  1,452.6000   1,490.6040   1,435.8730   1,472.7160   1,413.7000

 

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
  93.3000   102.9310   92.9470   95.4140   104.2310
Long-term debt
  -   832.3020   970.8250   1,113.9490   1,319.8290
Liabilities to Banks
  -   -   -   -   -
Provisions
  269.2000   328   308.8000   314.7000   318.3000
Liabilities
  1,303.2000   1,427.5100   1,514.3330   1,685.8150   1,907.3810
Share Capital
  17.6000   17.6250   17.6250   17.6250   17.6250
Total Equity
  149.4000   63.0940   -78.4600   -213.0990   -493.6810
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,452.6000   1,490.6040   1,435.8730   1,472.7160   1,413.7000

 

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
  2,846.1000   2,905.4520   3,002.2780   3,257.4890   3,150.8370
Depreciation (total)
  131.5000   136.0810   145.2420   156.3680   156.4090
Operating Result
  256.8000   242.1650   311.2020   317.4760   256.1780
Interest Income
  -29.1000   -28.0910   -29.0060   -32.5740   -49.5470
Income Before Taxes
  230.3000   216.2880   284.2770   286.3870   208.5080
Income Taxes
  67   62.2490   87.5830   85.6420   57.6850
Minority Interests Profit
  -   -   -   -   -
Net Income
  163.4000   154.0390   196.6940   200.7450   150.8230

 

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
  2.2800   2.3300   3.1200   3.4700   2.9800
Dividend per Share
  0.8000   0.9600   1.1200   1.2800   1.3600

 

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
  290.7000   359.8420   368.6110   394.7000   312.8860
Cash Flow from Investing Activities
  -137.8000   -160.1780   -138.3120   -214.1090   -99.4160
Cash Flow from Financing
  -152.6000   -201.3460   -232.8630   -204.2660   -235.8520
Decrease / Increase in Cash
  .3000   -1.6820   -2.5640   -23.6750   -22.3820
Employees
  54,653   55,586   53,000   58,335   57,906