2024-04-17  9:59:52 PM Chg. -1.71 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
39.07USD -4.19% 25,668
Turnover: 1.01 mill.
-Bid Size: - -Ask Size: - 2.45 bill.USD - 14.74

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  338.3270   374.8470   438.5940   562.1500   681.8590
Intangible Assets
  14.4340   13.1390   11.8440   74.3480   134.7880
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  641.5610   676.5360   737.9690   1,014.8830   1,336.2050
Inventories
  -   -   -   -   -
Accounts Receivable
  401.8030   379.9870   473.6080   583.9940   477.0880
Cash and Cash Equivalents
  109.7690   207.7490   127.4040   28.5570   61.4350
Current Assets
  570.5660   624.6100   622.2900   656.0580   588.6930
Total Assets
  1,212.1270   1,301.1460   1,360.2590   1,670.9410   1,924.8980

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  256.3450   230.4320   266.5550   338.9330   272.8590
Long-term debt
  88.3970   114.1940   126.1050   222.5040   233.8100
Liabilities to Banks
  -   -   -   -   -
Provisions
  140.5000   160.2000   164.7000   121.1000   153.9000
Liabilities
  611.3430   653.3060   732.0800   901.0690   944.0640
Share Capital
  .4120   .4120   .4120   .4120   .4120
Total Equity
  600.7840   647.8400   628.1790   769.8720   980.8340
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,212.1270   1,301.1460   1,360.2590   1,670.9410   1,924.8980

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  3,571.1260   3,525.5950   3,572.7900   4,034.8970   3,683.5930
Depreciation (total)
  7.7990   7.9880   8.9660   13.3130   16.6240
Operating Result
  83.8770   117.0300   123.8340   96.5510   124.9190
Interest Income
  -1.7530   -2.9710   -3.6250   -6.7540   -8.2520
Income Before Taxes
  81.8670   111.5820   121.4210   90.9370   116.7250
Income Taxes
  30.3090   40.6330   46.6160   -44.2160   29.0640
Minority Interests Profit
  -   -   -   -   -
Net Income
  51.5580   70.9490   74.8050   135.1530   201.7400

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  1.4100   1.9800   2.2100   4.0700   6.0400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  98.5410   171.6970   102.4730   125.2200   210.8390
Cash Flow from Investing Activities
  -118.5590   -80.7330   -105.3480   -235.1470   -209.4860
Cash Flow from Financing
  60.8170   7.1470   -77.3630   11.0660   31.5510
Decrease / Increase in Cash
  40.8050   97.9800   -80.3450   -98.8470   32.8780
Employees
  2,568   2,633   2,755   4,377   5,400