2024-04-15  9:59:59 PM Chg. -2.16 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
177.96USD -1.20% 115,543
Turnover: 20.62 mill.
-Bid Size: - -Ask Size: - 21.26 bill.USD - 85.92

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
  58.1000   62.6000   63.5000   64.7000   67.7830
Intangible Assets
  127.9000   222   185.9000   273.1000   336.8730
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,467.7870
Inventories
  -   -   -   -   -
Accounts Receivable
  169.3000   230.2000   217.4000   229.1000   235.6880
Cash and Cash Equivalents
  240.3000   167.9000   489.5000   241.9000   293.6540
Current Assets
  568.3000   592.3000   879.2000   680.2000   732.1670
Total Assets
  1,307.1000   1,629.7000   1,791.6000   1,828.9000   2,199.9540

 

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
  11.7000   17   17   0.0000   19.8020
Long-term debt
  -   -   -   -   586.8750
Liabilities to Banks
  0.0000   0.0000   7   0.0000   0.0000
Provisions
  22.5000   30.3000   32.3000   43   37.5000
Liabilities
  559.8000   807   994.4000   902.4000   1,346.0650
Share Capital
  1.2000   1.2000   1.2000   1.2000   1.1500
Total Equity
  747.3000   822.7000   797.3000   926.5000   853.8890
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,307.1000   1,629.7000   1,791.6000   1,828.9000   2,199.9540

 

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
  1,010   1,166.9000   1,255.7000   1,293.5000   1,356.9670
Depreciation (total)
  15.6000   18.3000   20.3000   26.5000   77.3070
Operating Result
  74.8000   117.1000   128.1000   127.3000   196.5760
Interest Income
  1.5000   .5000   -1.8000   -4.1000   -5.0380
Income Before Taxes
  82.1000   104.5000   120.7000   126.2000   186.1120
Income Taxes
  57.8000   19.1000   156.1000   -17.5000   25.9180
Minority Interests Profit
  -   -   -   -   -
Net Income
  24.4000   85.4000   -35.4000   143.8000   160.1940

 

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
  0.2100   0.7300   -0.3000   1.2000   1.3600
Dividend per Share
  -   -   -   0.0000   -

 

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
  156.6000   78.7000   218   224.7000   304.5520
Cash Flow from Investing Activities
  -29.5000   -307.8000   -31.6000   -274.5000   -348.8000
Cash Flow from Financing
  -120.7000   150.4000   134.7000   -196.5000   105.3530
Decrease / Increase in Cash
  5.1000   -72.4000   321.7000   -247.6000   51.7410
Employees
  5,317   6,122   5,897   6,000   6,444