11/8/2024  10:00:00 PM Chg. -1.4900 Volume Bid12:14:35 AM Ask12:14:35 AM Market Capitalization Dividend Y. P/E Ratio
47.3300USD -3.05% 442,906
Turnover: 12.27 mill.
47.0000Bid Size: 200 47.8600Ask Size: 100 905.23 mill.USD 3.72% 7.45

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
  820.8000   770.9000   722.1290   728.2630   719.0500
Intangible Assets
  17.2000   16.4000   15.6040   14.7650   14.0420
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,124.1050   1,155.9900   1,193.3860
Inventories
  7.8000   7.2000   7.4810   7.3760   8.2290
Accounts Receivable
  -   -   50.0140   47.9750   73.3600
Cash and Cash Equivalents
  8.5000   9.6000   10.5780   17.7430   17.0300
Current Assets
  231.2000   117.2000   146.5600   147.9890   155.4050
Total Assets
  1,463.7000   1,319.2000   1,270.6650   1,303.9790   1,348.7910

 

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
  94.7000   36.9000   31.8100   32.1370   40.7360
Long-term debt
  -   -   497.0120   688.5790   937.5120
Liabilities to Banks
  -   -   -   -   -
Provisions
  164.6000   153.9000   163.6000   170.6000   181.3000
Liabilities
  1,051.8000   847.2000   1,012.7540   1,288.0260   1,565.9970
Share Capital
  .7580   .7580   .8010   .8110   .8160
Total Equity
  411.9000   472   257.9110   15.9530   -217.2060
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,463.7000   1,319.2000   1,270.6650   1,303.9790   1,348.7910

 

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
  1,545   1,489.9000   1,484.1310   1,540.3170   1,599.3310
Depreciation (total)
  -   -   91.3840   89.4680   92.8440
Operating Result
  112.5000   138.2000   162.3080   197.1730   229.9150
Interest Income
  -18.9000   -15.3000   -15.6780   -18.8030   -31.0810
Income Before Taxes
  93.6000   123   146.6300   178.3700   198.8340
Income Taxes
  30.6000   40.3000   51.7860   65.7690   72.5640
Minority Interests Profit
  -   -   -   -   -
Net Income
  57.7000   51.2000   -88.9500   108.8120   124.0730

 

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
  1.3100   1.1800   2.1800   2.8900   3.6800
Dividend per Share
  0.0000   0.0000   0.4000   1.0000   1.2000

 

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
  136.7000   198.9000   201.0220   226.8750   134.1820
Cash Flow from Investing Activities
  -81.5000   -33.9000   -42.9790   -84.4730   -104.3980
Cash Flow from Financing
  -58.2000   -163.8000   -157.1160   -135.2080   -30.4540
Decrease / Increase in Cash
  -3   1.2000   .9340   7.1650   -.7130
Employees
  22,100   19,150   19,150   20,700   22,200