2024-04-15  10:10:00 PM Chg. -0.09 Volume Bid10:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
68.14USD -0.13% 130,390
Turnover: 5.29 mill.
57.02Bid Size: 100 70.42Ask Size: 1,300 3.38 bill.USD - -

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  9.9000   9.5970   13.7440   15.5400   50.5950
Intangible Assets
  1,373.2000   1,394.8170   2,134.7000   2,322.7230   2,903.6130
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,618.4780   2,467.6980   2,699.7780   3,576.9140
Inventories
  60.2000   65.5860   74   91.2630   115.6090
Accounts Receivable
  73.1000   65.0500   87.8580   95.2470   136.7420
Cash and Cash Equivalents
  15.7000   28.3310   21.3180   27.2300   41.8550
Current Assets
  164.2000   177.1850   201.7070   249.0130   334.4340
Total Assets
  1,739.8000   1,795.6630   2,669.4050   2,948.7910   3,911.3480

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  51.4000   48.2860   46.1150   38.2960   70.2180
Long-term debt
  -   934.4140   1,588.7110   1,625.3090   2,193.7320
Liabilities to Banks
  -   -   -   -   -
Provisions
  208.2000   222.8000   363.6000   478.3000   723.2000
Liabilities
  1,261.9000   1,232.3030   2,041.7810   2,204.4550   3,088.7990
Share Capital
  .5130   .5200   .5250   .5300   .5330
Total Equity
  477.9000   563.3600   627.6240   744.3360   822.5490
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,739.8000   1,795.6630   2,669.4050   2,948.7910   3,911.3480

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  623.6000   601.8810   714.6230   806.2470   882.0600
Depreciation (total)
  13.2000   13.4860   17.7400   23.6760   -
Operating Result
  191.9000   188.6160   207.5590   260.3150   205.6130
Interest Income
  -84.4000   -.0600   -.0920   -.1620   -.2030
Income Before Taxes
  106   101.7480   127.4580   157.1850   110.8500
Income Taxes
  40.5000   29.1330   49.1980   57.2780   41.4550
Minority Interests Profit
  -   -   -   -   -
Net Income
  65.5000   72.6150   78.2600   99.9070   69.3950

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  1.2900   1.4100   1.5000   1.8900   1.3100
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  137.6000   111.5820   156.2550   174.3500   147.7720
Cash Flow from Investing Activities
  11.2000   -57.9760   -805.2580   -222.9710   -694.5950
Cash Flow from Financing
  -152.1000   -41.1530   643.2650   54.0360   561.8570
Decrease / Increase in Cash
  -3.3000   12.6610   -7.0130   5.9120   14.6250
Employees
  117   155   187   259   530