5/23/2024  10:10:00 PM Chg. -0.32 Volume Bid1:02:12 PM Ask1:02:12 PM Market Capitalization Dividend Y. P/E Ratio
119.08USD -0.27% 244,973
Turnover: 15.65 mill.
113.00Bid Size: 100 121.39Ask Size: 400 4.07 bill.USD 1.06% 14.14

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  860.3000   949.2000   1,165.7000   1,366.6000   1,598.1000
Intangible Assets
  139.1000   236.6000   225.2000   214   202.9000
Long-Term Investments
  66.4000   82.4000   93.2000   87   76.2000
Fixed Assets
  1,391.9000   1,741.3000   1,981.5000   2,112   2,555.8000
Inventories
  -   -   -   -   -
Accounts Receivable
  214.3000   189.5000   194.6000   223.7000   205.9000
Cash and Cash Equivalents
  25.5000   13.9000   19.8000   19.6000   21.2000
Current Assets
  277.9000   274.2000   266   318.4000   289.6000
Total Assets
  1,669.8000   2,015.5000   2,247.5000   2,430.4000   2,845.4000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  164.9000   170.5000   175.1000   246.8000   235.7000
Long-term debt
  407.9000   707.1000   826.3000   814.3000   910
Liabilities to Banks
  27.1000   31.8000   30.8000   42.1000   48.4000
Provisions
  310.5000   348.8000   285.2000   312.7000   337.6000
Liabilities
  1,219.2000   1,544   1,569.3000   1,675.1000   2,039.7000
Share Capital
  32.6000   32.1000   31.9000   32   32.2000
Total Equity
  450.6000   471.5000   678.2000   755.3000   805.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,669.8000   2,015.5000   2,247.5000   2,430.4000   2,845.4000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  1,884.9000   1,941.6000   2,046.9000   2,222.8000   2,203.1000
Depreciation (total)
  83.4000   97.1000   101.2000   94.4000   100.4000
Operating Result
  196.3000   153.2000   149.4000   163.8000   129.1000
Interest Income
  -18.5000   -24.1000   -24.2000   -18.7000   -22.5000
Income Before Taxes
  177.8000   129.1000   125.2000   147.7000   107.8000
Income Taxes
  74.8000   48.6000   106.8000   38.7000   25.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  103   80.5000   232   109   82.7000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  2.3700   1.8700   5.4100   2.5500   1.9300
Dividend per Share
  0.7000   0.7400   0.7800   0.8200   0.8600

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  245.3000   157.8000   224.9000   305   248.8000
Cash Flow from Investing Activities
  -63.8000   -320.7000   -276.9000   -260.3000   -306.9000
Cash Flow from Financing
  -449.4000   151.3000   57.9000   -40   62
Decrease / Increase in Cash
  -267.9000   -11.6000   5.9000   4.7000   3.9000
Employees
  1,663   1,925   1,947   2,007   1,988