2024-05-02  10:00:00 PM Chg. +1.2600 Volume Bid10:06:59 PM Ask10:06:59 PM Market Capitalization Dividend Y. P/E Ratio
42.2800USD +3.07% 513,113
Turnover: 13.67 mill.
41.2900Bid Size: 100 67.8000Ask Size: 200 2.66 bill.USD - 15.95

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
  157.6000   260.4000   338.3270   374.8470   438.5940
Intangible Assets
  20.1000   15.7000   14.4340   13.1390   11.8440
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   641.5610   676.5360   737.9690
Inventories
  -   -   -   -   -
Accounts Receivable
  372.9000   398.1000   401.8030   379.9870   473.6080
Cash and Cash Equivalents
  70.8000   69   109.7690   207.7490   127.4040
Current Assets
  459.3000   486   570.5660   624.6100   622.2900
Total Assets
  919.9000   1,047.9000   1,212.1270   1,301.1460   1,360.2590

 

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
  229.4000   257.4000   256.3450   230.4320   266.5550
Long-term debt
  -   -   88.3970   114.1940   126.1050
Liabilities to Banks
  -   -   -   -   -
Provisions
  100.4000   117.8000   140.5000   160.2000   164.7000
Liabilities
  419   486.4000   611.3430   653.3060   732.0800
Share Capital
  .4190   .4190   .4120   .4120   .4120
Total Equity
  500.9000   561.5000   600.7840   647.8400   628.1790
Minority Interests
  -   -   -   -   -
Total liabilities equity
  919.9000   1,047.9000   1,212.1270   1,301.1460   1,360.2590

 

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
  3,124.1000   3,373.9000   3,571.1260   3,525.5950   3,572.7900
Depreciation (total)
  6.6000   6.5000   7.7990   7.9880   8.9660
Operating Result
  112.4000   113.7000   83.8770   117.0300   123.8340
Interest Income
  -1.1000   -1.1200   -1.7530   -2.9710   -3.6250
Income Before Taxes
  111.3000   112.6000   81.8670   111.5820   121.4210
Income Taxes
  43.3000   43.4000   30.3090   40.6330   46.6160
Minority Interests Profit
  -   -   -   -   -
Net Income
  68   69.1000   51.5580   70.9490   74.8050

 

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
  1.8300   1.8800   1.4100   1.9800   2.2100
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
  92.9000   117.4000   98.5410   171.6970   102.4730
Cash Flow from Investing Activities
  -56.4000   -109.1000   -118.5590   -80.7330   -105.3480
Cash Flow from Financing
  -14.9000   -10.1000   60.8170   7.1470   -77.3630
Decrease / Increase in Cash
  21.7000   -1.8000   40.8050   97.9800   -80.3450
Employees
  1,652   1,982   2,568   2,633   2,755