2024-05-03  7:52:13 PM Chg. -0.0600 Volume Bid7:58:59 PM Ask7:58:59 PM Market Capitalization Dividend Y. P/E Ratio
7.4600USD -0.80% 52,950
Turnover: 261,883.0011
7.4400Bid Size: 200 7.4600Ask Size: 100 115.93 mill.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
  402.4000   413.3000   444.7000   496.2620   603.6860
Intangible Assets
  39   37.2000   36.8000   42.4790   39.5730
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   635.9570   743.2390
Inventories
  18   18.4000   22   25.9470   28.2230
Accounts Receivable
  14.8000   16.4000   22.6000   23.7400   27.7600
Cash and Cash Equivalents
  35   22.4000   17.1000   22.4080   22.7050
Current Assets
  80.6000   74.5000   80.6000   99.9320   96.7400
Total Assets
  593   597.1000   634.6000   735.8890   839.9790

 

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
  14.8000   14.2000   19.1000   28.5220   23.3920
Long-term debt
  136.9000   125   79.4000   147.3130   210.3160
Liabilities to Banks
  146.3000   125   79.4000   139.4000   202.9000
Provisions
  19   22.9000   23.6000   27.1000   29.6000
Liabilities
  298.3000   290.2000   287.2000   376.1180   465.6680
Share Capital
  .0200   .0200   .0200   .0180   .0180
Total Equity
  294.7000   306.9000   347.4000   359.7710   374.3110
Minority Interests
  -   -   -   -   -
Total liabilities equity
  593   597.1000   634.6000   735.8890   839.9790

 

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
  914.9000   977.1000   1,017.2000   1,146.1020   1,257.5920
Depreciation (total)
  55.3000   55.5000   58.2000   64.5790   77.3740
Operating Result
  28   45.2000   43.8000   44.6840   67.0450
Interest Income
  -5.9000   -5.7000   -2.7000   -2.8250   -3.8090
Income Before Taxes
  22.1000   36.9000   41.2000   41.8590   63.2360
Income Taxes
  1.5000   8.5000   9   9.2980   15.5320
Minority Interests Profit
  -   -   -   -   -
Net Income
  20.6000   28.3000   32.2000   32.5610   47.7040

 

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
  1.3600   1.9700   2.2700   2.2900   3.4000
Dividend per Share
  0.0000   0.0000   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
  95.7000   94.4000   113.5000   123.5810   140.9230
Cash Flow from Investing Activities
  -43.3000   -63.3000   -78.2000   -155.2780   -169.1110
Cash Flow from Financing
  -35.2000   -43.7000   -40.6000   37.0510   28.7670
Decrease / Increase in Cash
  17.1000   -12.6000   -5.3000   5.3000   .2970
Employees
  22,302   22,342   24,336   27,543   28,933