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

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  113.4000   104.2000   101.3000   87.6230   85.7320
Intangible Assets
  157.3000   150.7000   153.6000   207.1800   285.3110
Long-Term Investments
  -   -   -   46.4510   41.6910
Fixed Assets
  -   -   -   1,369.5010   1,518.4140
Inventories
  22   23.3000   29   39.4110   41.9560
Accounts Receivable
  69   70.4000   88   113.6560   123.6540
Cash and Cash Equivalents
  28.7000   45.4000   121   61.5410   62.4270
Current Assets
  192.6000   219.7000   319.3000   318.8900   325.9880
Total Assets
  1,388.8000   1,412.4000   1,569.5000   1,688.3910   1,844.4020

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  64.7000   65.1000   71.5000   87.2160   87.5750
Long-term debt
  -   -   -   393.4010   196.2220
Liabilities to Banks
  85.6000   0.0000   0.0000   0.0000   0.0000
Provisions
  199.9000   230.1000   245.8000   314.9000   309.5000
Liabilities
  1,086.1000   979.5000   1,019.1000   1,040.8940   1,099.3330
Share Capital
  -   -   -   49.7420   49.0190
Total Equity
  302.7000   432.9000   550.5000   647.4970   745.0690
Minority Interests
  0.0000   0.0000   0.0000   -   -
Total liabilities equity
  1,388.8000   1,412.4000   1,569.5000   1,688.3910   1,844.4020

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  1,417.6000   1,514.9000   1,584.8000   1,674.0820   1,772.8170
Depreciation (total)
  -   -   -   65.8420   76.7000
Operating Result
  271.1000   302   317.9000   332.6330   354.3310
Interest Income
  -47.8000   -46.8000   -38.3000   -36.5290   -20.2990
Income Before Taxes
  216.1000   250.8000   281.1000   297.1810   327.9470
Income Taxes
  71.5000   80.3000   94.4000   97.3870   109.3180
Minority Interests Profit
  0.0000   0.0000   0.0000   -   -
Net Income
  144.6000   170.5000   186.7000   199.7940   218.6290

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  2.8200   3.3300   3.6800   3.9900   4.3900
Dividend per Share
  1.0000   1.0000   1.0000   1.1500   1.2000

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  235.4000   244.1000   261.5000   280.3950   307.9330
Cash Flow from Investing Activities
  -131.8000   -68.5000   -101   -136.0430   -251.1400
Cash Flow from Financing
  -91.7000   -159.5000   -82.3000   -199.3450   -46.6890
Decrease / Increase in Cash
  11.3000   16.7000   75.7000   -59.5480   .8860
Employees
  5,020   4,881   5,006   5,328   5,874