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

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  -   1.3000   9.9000   9.5970   13.7440
Intangible Assets
  -   1,400.5000   1,373.2000   1,394.8170   2,134.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,618.4780   2,467.6980
Inventories
  -   51.1000   60.2000   65.5860   74
Accounts Receivable
  -   60.2000   73.1000   65.0500   87.8580
Cash and Cash Equivalents
  -   19   15.7000   28.3310   21.3180
Current Assets
  -   147   164.2000   177.1850   201.7070
Total Assets
  -   1,758.3000   1,739.8000   1,795.6630   2,669.4050

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  -   26.7000   51.4000   48.2860   46.1150
Long-term debt
  -   -   -   934.4140   1,588.7110
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   181.6000   208.2000   222.8000   363.6000
Liabilities
  -   1,355.5000   1,261.9000   1,232.3030   2,041.7810
Share Capital
  -   .5050   .5130   .5200   .5250
Total Equity
  -   402.7000   477.9000   563.3600   627.6240
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   1,758.3000   1,739.8000   1,795.6630   2,669.4050

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  336.5000   441.1000   623.6000   601.8810   714.6230
Depreciation (total)
  9.9000   10.7000   13.2000   13.4860   17.7400
Operating Result
  76.1000   102.8000   191.9000   188.6160   207.5590
Interest Income
  -27.3000   -41.3000   -84.4000   -.0600   -.0920
Income Before Taxes
  48.5000   61.2000   106   101.7480   127.4580
Income Taxes
  19.3000   23.9000   40.5000   29.1330   49.1980
Minority Interests Profit
  -   -   -   -   -
Net Income
  29.2000   37.2000   65.5000   72.6150   78.2600

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  0.5800   0.7400   1.2900   1.4100   1.5000
Dividend per Share
  -   -   0.0000   -   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  86.7000   67.5000   137.6000   111.5820   156.2550
Cash Flow from Investing Activities
  -275.7000   -662.2000   11.2000   -57.9760   -805.2580
Cash Flow from Financing
  161.2000   600.4000   -152.1000   -41.1530   643.2650
Decrease / Increase in Cash
  -27.8000   5.7000   -3.3000   12.6610   -7.0130
Employees
  100   105   117   155   187