2024-04-30  10:10:00 PM Chg. -0.58 Volume Bid10:18:07 PM Ask10:18:07 PM Market Capitalization Dividend Y. P/E Ratio
19.75USD -2.85% 279,352
Turnover: 3.96 mill.
19.19Bid Size: 100 20.20Ask Size: 100 866.04 mill.USD 6.08% 32.92

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  120.2000   113.4000   104.2000   101.3000   87.6230
Intangible Assets
  155.1000   157.3000   150.7000   153.6000   207.1800
Long-Term Investments
  -   -   -   -   46.4510
Fixed Assets
  -   -   -   -   1,369.5010
Inventories
  21.7000   22   23.3000   29   39.4110
Accounts Receivable
  66.5000   69   70.4000   88   113.6560
Cash and Cash Equivalents
  17.4000   28.7000   45.4000   121   61.5410
Current Assets
  171.3000   192.6000   219.7000   319.3000   318.8900
Total Assets
  1,308.7000   1,388.8000   1,412.4000   1,569.5000   1,688.3910

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  60.5000   64.7000   65.1000   71.5000   87.2160
Long-term debt
  -   -   -   -   393.4010
Liabilities to Banks
  7   85.6000   0.0000   0.0000   0.0000
Provisions
  190.8000   199.9000   230.1000   245.8000   314.9000
Liabilities
  1,082.5000   1,086.1000   979.5000   1,019.1000   1,040.8940
Share Capital
  -   -   -   -   49.7420
Total Equity
  226.2000   302.7000   432.9000   550.5000   647.4970
Minority Interests
  0.0000   0.0000   0.0000   0.0000   -
Total liabilities equity
  1,308.7000   1,388.8000   1,412.4000   1,569.5000   1,688.3910

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  1,402.2000   1,417.6000   1,514.9000   1,584.8000   1,674.0820
Depreciation (total)
  -   -   -   -   65.8420
Operating Result
  281.5000   271.1000   302   317.9000   332.6330
Interest Income
  -44.2000   -47.8000   -46.8000   -38.3000   -36.5290
Income Before Taxes
  235.9000   216.1000   250.8000   281.1000   297.1810
Income Taxes
  82.5000   71.5000   80.3000   94.4000   97.3870
Minority Interests Profit
  -.8000   0.0000   0.0000   0.0000   -
Net Income
  152.6000   144.6000   170.5000   186.7000   199.7940

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  2.9700   2.8200   3.3300   3.6800   3.9900
Dividend per Share
  1.0000   1.0000   1.0000   1.0000   1.1500

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  212.6000   235.4000   244.1000   261.5000   280.3950
Cash Flow from Investing Activities
  -136.2000   -131.8000   -68.5000   -101   -136.0430
Cash Flow from Financing
  -72.5000   -91.7000   -159.5000   -82.3000   -199.3450
Decrease / Increase in Cash
  4.6000   11.3000   16.7000   75.7000   -59.5480
Employees
  5,203   5,020   4,881   5,006   5,328