2024-04-26  9:59:59 PM Chg. -1.05 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
164.82USD -0.63% 15,108
Turnover: 2.51 mill.
-Bid Size: - -Ask Size: - 12.01 bill.USD 1.23% 32.78

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  -   270.2000   276.7000   300.5000   291.6750
Intangible Assets
  -   110.8000   115.8000   132.6000   322.6460
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,239.9110
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   224.0410
Cash and Cash Equivalents
  -   63.1000   157.3000   127.9000   70.3770
Current Assets
  -   354   468.6000   447.9000   384.3810
Total Assets
  -   1,505.8000   1,619.5000   1,629.2000   1,624.2920

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   12.8000   16.3000   11.7000   10.5160
Long-term debt
  -   -   -   -   3.7290
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   104.6000   127.2000   151.2000   172.5000
Liabilities
  -   626   636.4000   557   586.1310
Share Capital
  -   1   1   1   1.0240
Total Equity
  -   879.8000   983.1000   1,072.2000   1,038.1610
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   1,505.8000   1,619.5000   1,629.2000   1,624.2920

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  836.6000   966.9000   1,027.1000   1,129.4000   1,210.0530
Depreciation (total)
  -   -   -   -   107.7710
Operating Result
  182.3000   216.3000   236.2000   265.5000   311.9990
Interest Income
  -1.4000   -8.8000   -4.5000   -5.7000   -.7280
Income Before Taxes
  180.8000   207.5000   231.7000   259.9000   311.2710
Income Taxes
  62.9000   70   76.7000   83.2000   110.1350
Minority Interests Profit
  -   -   -   -   -
Net Income
  117.9000   137.5000   155   176.6000   201.1360

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  1.3900   1.6000   1.7900   2.0500   2.3700
Dividend per Share
  0.3600   0.4000   0.4400   0.5600   0.8400

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  218.7000   240.1000   264.6000   309.2000   341.6590
Cash Flow from Investing Activities
  -505.7000   -59   -76.3000   -97.2000   -131.7800
Cash Flow from Financing
  294.3000   -243.5000   -94.1000   -241.3000   -267.4070
Decrease / Increase in Cash
  7.3000   -62.4000   94.2000   -29.4000   -57.5280
Employees
  4,528   4,667   4,872   5,139   5,499