5/17/2024  10:10:00 PM Chg. -0.13 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
17.68USD -0.73% 2.63 mill.
Turnover: 35.83 mill.
16.86Bid Size: 100 18.14Ask Size: 100 2.17 bill.USD - 11.41

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
  1,238.9000   1,305   1,427.1900   1,450.8120   1,505.0690
Intangible Assets
  336.9000   330.7000   356.1440   348.0240   339.6440
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   3,414.5640   3,410.9700   3,411.3460
Inventories
  11.3000   12.6000   13.7350   13.4190   15.9540
Accounts Receivable
  54.8000   57.1000   -   -   74.2870
Cash and Cash Equivalents
  521.4000   742.7000   599.9290   638.8690   588.5390
Current Assets
  627.1000   845.2000   729.5990   741.0100   715.1510
Total Assets
  3,522.4000   3,863.2000   4,144.1630   4,151.9800   4,126.4970

 

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
  65.9000   70.8000   93.6970   119.1720   108.8440
Long-term debt
  -   -   1,822.9440   2,016.5520   1,981.8820
Liabilities to Banks
  -   -   -   -   -
Provisions
  244.4000   267.2000   228.2000   227.4000   237.1000
Liabilities
  2,498.7000   2,768.2000   3,041.7460   3,028.8510   3,015.6840
Share Capital
  .1000   .1000   .1190   .1200   .1200
Total Equity
  1,023.6000   1,095   1,102.4170   1,123.1290   1,110.8130
Minority Interests
  10.8000   10.9000   8.9950   10.3290   11.1050
Total liabilities equity
  3,522.4000   3,863.2000   4,144.1630   4,151.9800   4,126.4970

 

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
  2,279.6000   2,473.5000   2,682.8940   2,626.9900   2,852.6090
Depreciation (total)
  154.4000   147.7000   3.8990   2.5180   2.3080
Operating Result
  308.5000   383.7000   415.4910   363.0700   423.1520
Interest Income
  -115   -117.3000   -121.0920   -108.0990   -104.0330
Income Before Taxes
  205.6000   296.8000   263.8640   290.0630   347.6670
Income Taxes
  73.1000   125.4000   -113.3160   -96.0640   -128.9390
Minority Interests Profit
  -2   -2.5000   2.0780   1.3890   1.8590
Net Income
  130.6000   168.9000   148.4700   192.6100   216.8690

 

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
  1.1500   1.4700   1.2800   1.6600   1.8700
Dividend per Share
  0.8400   0.8400   0.9200   1.0000   1.0000

 

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
  391.2000   395.2000   309.6660   454.6340   455.8710
Cash Flow from Investing Activities
  -247.1000   -234.3000   -364.7010   -253.3390   -328.1220
Cash Flow from Financing
  -78.4000   63.4000   -76.1840   -146.8330   -151.1470
Decrease / Increase in Cash
  56.4000   221.3000   -142.7350   38.9400   -50.3300
Employees
  14,000   13,500   17,200   16,500   19,300