2024-04-26  9:59:56 PM Chg. +0.13 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
182.03USD +0.07% 10,181
Turnover: 1.86 mill.
-Bid Size: - -Ask Size: - 10.7 bill.USD - 27.61

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
  59.6000   63.5000   66.7910   95.9090   123.2480
Intangible Assets
  0.0000   0.0000   65.2630   58.7960   50.5010
Long-Term Investments
  -   -   482.9170   397.6560   276.3750
Fixed Assets
  -   -   1,186.1020   1,124.1500   1,017.5220
Inventories
  17.4000   19   24.4710   33.7170   34.0510
Accounts Receivable
  185.2000   204.2000   242.2420   279.4340   268.1750
Cash and Cash Equivalents
  211.2000   189.7000   281.5020   390.4600   514.5710
Current Assets
  776.1000   816.4000   998.8480   1,188.1400   1,288.8010
Total Assets
  1,911.2000   2,230.6000   2,184.9500   2,312.2900   2,306.3230

 

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
  27   37.3000   43.7720   50.8140   34.1170
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  86.4000   97.9000   112.4000   131.3000   182.6000
Liabilities
  581.8000   691.9000   815.6400   995.5620   1,121.0610
Share Capital
  -   -   15.7530   10.1590   13.1910
Total Equity
  1,329.4000   1,538.7000   1,369.3100   1,316.7280   1,185.2620
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  1,911.2000   2,230.6000   2,184.9500   2,312.2900   2,306.3230

 

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
  1,377.2000   1,481.3000   1,732.0460   1,919.8230   1,995.0340
Depreciation (total)
  -   -   46.1210   52.5830   56.7760
Operating Result
  426.3000   430.8000   493.5570   552.8990   547.3770
Interest Income
  -   -   -   -   -
Income Before Taxes
  432.2000   438.1000   497.3420   561.3440   549.8910
Income Taxes
  157   160.8000   186.1590   196.3300   184.0360
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  275.2000   277.3000   311.1830   365.0140   365.8550

 

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
  3.4800   3.5300   4.1300   5.0700   5.4300
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
  495.4000   499.7000   548.9920   684.5410   711.5350
Cash Flow from Investing Activities
  -352.3000   -352.5000   150.6410   -10.6990   62.7200
Cash Flow from Financing
  -149.2000   -166.3000   -604.9600   -556.9020   -652.6470
Decrease / Increase in Cash
  -6.1000   -19.1000   94.6730   -   -
Employees
  3,029   3,356   3,834   4,178   4,395