2023-02-21  10:00:01 PM Chg. - Volume Bid1:50:02 AM Ask1:50:02 AM Market Capitalization Dividend Y. P/E Ratio
169.8100USD - 1.28 mill.
Turnover: 186.49 mill.
169.7500Bid Size: - 169.9000Ask Size: - 5.29 bill.USD - 129.63

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
  29.5000   31.1000   34.7870   38.0960   43.2510
Intangible Assets
  62   62.2000   79.6850   96.4050   102.0060
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   356.3870   427.2240   464.3300
Inventories
  -   -   -   -   -
Accounts Receivable
  83.9000   89   97.4980   110.3500   124.8030
Cash and Cash Equivalents
  9.7000   14   .5310   6.1390   3.2640
Current Assets
  120.7000   129.6000   135.3520   138.8300   149.7410
Total Assets
  386.9000   422.2000   491.7390   566.0540   614.0710

 

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
  -   -   -   -   -
Long-term debt
  -   22   60.7780   98.5430   87.5440
Liabilities to Banks
  0.0000   22   60   98   87
Provisions
  25.1000   29.1000   33.6000   23.7000   31.9000
Liabilities
  103.3000   115.1000   170.1440   208.2610   212.5190
Share Capital
  .2000   .2180   .2200   .2220   .2240
Total Equity
  272.2000   295.9000   321.5950   357.7930   401.5520
Minority Interests
  11.4000   11.3000   14.4730   15.6190   18.9930
Total liabilities equity
  386.9000   422.2000   491.7390   566.0540   614.0710

 

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
  637.6000   658.3000   733.6320   816.3660   914.8230
Depreciation (total)
  -   -   9.5710   11.9550   -
Operating Result
  54.3000   46.8000   45.4860   66.3430   70.5620
Interest Income
  -1.6000   -2   -2.4860   -2.3020   -2.9360
Income Before Taxes
  52.9000   45   43.2650   64.4980   68.1180
Income Taxes
  17.5000   15.9000   14.5130   22.8480   22.1760
Minority Interests Profit
  -8   -6.8000   6.9150   9.3150   9.3590
Net Income
  27.4000   22.3000   21.8370   32.3350   36.5830

 

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
  1.5400   1.3100   1.2700   1.8600   2.0800
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  74.8000   45.9000   38.6570   59.9340   67.4720
Cash Flow from Investing Activities
  -15.1000   -35.3000   -82.0380   -83.8550   -50.3800
Cash Flow from Financing
  -50.2000   -6.4000   29.8980   29.5290   -19.9670
Decrease / Increase in Cash
  9.5000   4.3000   -13.4830   5.6080   -2.8750
Employees
  7,903   8,186   10,767   10,922   11,598