2024-04-26  10:10:00 PM Chg. -0.20 Volume Bid1:17:59 AM Ask1:17:59 AM Market Capitalization Dividend Y. P/E Ratio
80.43USD -0.25% 205,291
Turnover: 11.06 mill.
80.02Bid Size: 100 80.94Ask Size: 100 4.91 bill.USD 1.39% 30.35

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
  51.7000   58.8000   77.7000   80.2460   137.8300
Intangible Assets
  32.3000   52.7000   82.5000   39.2390   102.3580
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   368.5360   699.2720
Inventories
  -   -   -   -   -
Accounts Receivable
  154.1000   183.2000   293   263.0110   396.1770
Cash and Cash Equivalents
  173   189.3000   125.6000   158.1120   74.6720
Current Assets
  391.3000   448.7000   489.6000   532.4600   580.8990
Total Assets
  565.3000   695.3000   858   900.9960   1,280.1710

 

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
  -   -   -   103.1810   155.4110
Long-term debt
  -   -   -   0.0000   210.6180
Liabilities to Banks
  -   -   -   -   -
Provisions
  17.1000   13.5000   24.7000   27.1000   26.9000
Liabilities
  190.9000   244.2000   328.5000   344.8110   664.4720
Share Capital
  377.6000   396   415.3000   429.8570   446.1320
Total Equity
  374.5000   451.1000   529.5000   556.1850   615.6990
Minority Interests
  0.0000   0.0000   0.0000   .2230   3.3210
Total liabilities equity
  565.3000   695.3000   858   900.9960   1,280.1710

 

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
  929.6000   1,050.4000   1,331.3000   1,700.9120   2,099.8210
Depreciation (total)
  -   -   -   48.6680   56.1970
Operating Result
  122.4000   127.6000   186.2000   225.3080   259.8320
Interest Income
  -   -   -   2.0610   -1.3980
Income Before Taxes
  125.9000   131.8000   189.1000   227.3690   259.8190
Income Taxes
  43.8000   55.7000   71.9000   81.9730   99.7700
Minority Interests Profit
  0.0000   0.0000   0.0000   .0440   2.2770
Net Income
  81.2000   76.1000   116.7000   145.4400   157.7720

 

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
  1.1800   1.1200   1.7100   2.1500   2.3700
Dividend per Share
  0.1500   0.1800   0.1800   0.1800   0.1800

 

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
  96.9000   115.2000   120.9000   213.6000   206.2170
Cash Flow from Investing Activities
  -25.9000   -86.6000   -129.8000   -49.3890   -393.8720
Cash Flow from Financing
  -51.6000   -17.8000   -41.9000   -127.1440   111.1150
Decrease / Increase in Cash
  17.6000   16.4000   -63.7000   32.4950   -83.4400
Employees
  7,102   8,657   12,000   17,000   17,000