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

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
  104.2000   101.3000   87.6230   85.7320   86.8960
Intangible Assets
  150.7000   153.6000   207.1800   285.3110   409.7810
Long-Term Investments
  -   -   46.4510   41.6910   42.2400
Fixed Assets
  -   -   1,369.5010   1,518.4140   1,786.1080
Inventories
  23.3000   29   39.4110   41.9560   40.1820
Accounts Receivable
  70.4000   88   113.6560   123.6540   152.6490
Cash and Cash Equivalents
  45.4000   121   61.5410   62.4270   76.5740
Current Assets
  219.7000   319.3000   318.8900   325.9880   398.2300
Total Assets
  1,412.4000   1,569.5000   1,688.3910   1,844.4020   2,184.3380

 

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
  65.1000   71.5000   87.2160   87.5750   106.7930
Long-term debt
  -   -   393.4010   196.2220   722.8060
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  230.1000   245.8000   314.9000   309.5000   358.2000
Liabilities
  979.5000   1,019.1000   1,040.8940   1,099.3330   1,303.3680
Share Capital
  -   -   49.7420   49.0190   48.5460
Total Equity
  432.9000   550.5000   647.4970   745.0690   880.9700
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  1,412.4000   1,569.5000   1,688.3910   1,844.4020   2,184.3380

 

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
  1,514.9000   1,584.8000   1,674.0820   1,772.8170   1,849.0620
Depreciation (total)
  -   -   65.8420   76.7000   91.5830
Operating Result
  302   317.9000   332.6330   354.3310   368.7270
Interest Income
  -46.8000   -38.3000   -36.5290   -20.2990   -22.3020
Income Before Taxes
  250.8000   281.1000   297.1810   327.9470   340.3860
Income Taxes
  80.3000   94.4000   97.3870   109.3180   111.0040
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  170.5000   186.7000   199.7940   218.6290   229.3820

 

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
  3.3300   3.6800   3.9900   4.3900   4.6800
Dividend per Share
  1.0000   1.0000   1.1500   1.2000   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
  244.1000   261.5000   280.3950   307.9330   319.3120
Cash Flow from Investing Activities
  -68.5000   -101   -136.0430   -251.1400   -310.7860
Cash Flow from Financing
  -159.5000   -82.3000   -199.3450   -46.6890   4.2750
Decrease / Increase in Cash
  16.7000   75.7000   -59.5480   .8860   14.1470
Employees
  4,881   5,006   5,328   5,874   5,433