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

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
  101.3000   87.6230   85.7320   86.8960   84.6380
Intangible Assets
  153.6000   207.1800   285.3110   409.7810   384.2660
Long-Term Investments
  -   46.4510   41.6910   42.2400   42.6070
Fixed Assets
  -   1,369.5010   1,518.4140   1,786.1080   1,815.8610
Inventories
  29   39.4110   41.9560   40.1820   42.2490
Accounts Receivable
  88   113.6560   123.6540   152.6490   149.8440
Cash and Cash Equivalents
  121   61.5410   62.4270   76.5740   59.2400
Current Assets
  319.3000   318.8900   325.9880   398.2300   392.9660
Total Assets
  1,569.5000   1,688.3910   1,844.4020   2,184.3380   2,208.8270

 

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
  71.5000   87.2160   87.5750   106.7930   104.4770
Long-term debt
  -   393.4010   196.2220   722.8060   665.2600
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  245.8000   314.9000   309.5000   358.2000   327.8000
Liabilities
  1,019.1000   1,040.8940   1,099.3330   1,303.3680   1,193.8140
Share Capital
  -   49.7420   49.0190   48.5460   47.9530
Total Equity
  550.5000   647.4970   745.0690   880.9700   1,015.0130
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  1,569.5000   1,688.3910   1,844.4020   2,184.3380   2,208.8270

 

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
  1,584.8000   1,674.0820   1,772.8170   1,849.0620   1,965.5560
Depreciation (total)
  -   65.8420   76.7000   91.5830   122.6520
Operating Result
  317.9000   332.6330   354.3310   368.7270   331.1920
Interest Income
  -38.3000   -36.5290   -20.2990   -22.3020   -21.3590
Income Before Taxes
  281.1000   297.1810   327.9470   340.3860   312.8270
Income Taxes
  94.4000   97.3870   109.3180   111.0040   82.6720
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  186.7000   199.7940   218.6290   229.3820   230.1550

 

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
  3.6800   3.9900   4.3900   4.6800   4.7500
Dividend per Share
  1.0000   1.1500   1.2000   1.2000   1.2000

 

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
  261.5000   280.3950   307.9330   319.3120   338.4310
Cash Flow from Investing Activities
  -101   -136.0430   -251.1400   -310.7860   -180.8910
Cash Flow from Financing
  -82.3000   -199.3450   -46.6890   4.2750   -176.9490
Decrease / Increase in Cash
  75.7000   -59.5480   .8860   14.1470   -17.3340
Employees
  5,006   5,328   5,874   5,433   5,119