2024-04-26  10:10:00 PM Chg. +0.33 Volume Bid1:17:57 AM Ask1:17:57 AM Market Capitalization Dividend Y. P/E Ratio
70.47USD +0.47% 158,963
Turnover: 6.86 mill.
70.12Bid Size: 100 70.91Ask Size: 100 3.5 bill.USD - -

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
  1.3000   9.9000   9.5970   13.7440   15.5400
Intangible Assets
  1,400.5000   1,373.2000   1,394.8170   2,134.7000   2,322.7230
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,618.4780   2,467.6980   2,699.7780
Inventories
  51.1000   60.2000   65.5860   74   91.2630
Accounts Receivable
  60.2000   73.1000   65.0500   87.8580   95.2470
Cash and Cash Equivalents
  19   15.7000   28.3310   21.3180   27.2300
Current Assets
  147   164.2000   177.1850   201.7070   249.0130
Total Assets
  1,758.3000   1,739.8000   1,795.6630   2,669.4050   2,948.7910

 

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
  26.7000   51.4000   48.2860   46.1150   38.2960
Long-term debt
  -   -   934.4140   1,588.7110   1,625.3090
Liabilities to Banks
  -   -   -   -   -
Provisions
  181.6000   208.2000   222.8000   363.6000   478.3000
Liabilities
  1,355.5000   1,261.9000   1,232.3030   2,041.7810   2,204.4550
Share Capital
  .5050   .5130   .5200   .5250   .5300
Total Equity
  402.7000   477.9000   563.3600   627.6240   744.3360
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,758.3000   1,739.8000   1,795.6630   2,669.4050   2,948.7910

 

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
  441.1000   623.6000   601.8810   714.6230   806.2470
Depreciation (total)
  10.7000   13.2000   13.4860   17.7400   23.6760
Operating Result
  102.8000   191.9000   188.6160   207.5590   260.3150
Interest Income
  -41.3000   -84.4000   -.0600   -.0920   -.1620
Income Before Taxes
  61.2000   106   101.7480   127.4580   157.1850
Income Taxes
  23.9000   40.5000   29.1330   49.1980   57.2780
Minority Interests Profit
  -   -   -   -   -
Net Income
  37.2000   65.5000   72.6150   78.2600   99.9070

 

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
  0.7400   1.2900   1.4100   1.5000   1.8900
Dividend per Share
  -   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
  67.5000   137.6000   111.5820   156.2550   174.3500
Cash Flow from Investing Activities
  -662.2000   11.2000   -57.9760   -805.2580   -222.9710
Cash Flow from Financing
  600.4000   -152.1000   -41.1530   643.2650   54.0360
Decrease / Increase in Cash
  5.7000   -3.3000   12.6610   -7.0130   5.9120
Employees
  105   117   155   187   259