2024-04-26  9:59:54 PM Chg. +0.61 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
44.89USD +1.38% 46,749
Turnover: 2.1 mill.
-Bid Size: - -Ask Size: - 21.74 bill.USD 1.20% 50.45

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
  87.2000   101.6690   121.3560   133.4770   134.0880
Intangible Assets
  27.1000   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   524.2040   538.5520   626.3670   770.8680
Inventories
  12.2000   14.0780   12.8010   13.7240   14.9830
Accounts Receivable
  72.8000   77.8540   79.8640   88.4900   97.8020
Cash and Cash Equivalents
  118.2000   108.3720   134.5740   142.7850   107.0500
Current Assets
  274.4000   283.9580   313.8790   290.1710   262.7950
Total Assets
  739.2000   808.1620   852.4310   916.5380   1,033.6630

 

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
  23.2000   22.8780   24.9190   30.2840   26.1610
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  36.2000   32.3000   31.5000   36.1000   34.2000
Liabilities
  301   345.4860   328.4020   347.9930   379.7390
Share Capital
  218.8500   218.5830   328.1295   326.6880   326.9880
Total Equity
  438.3000   462.6760   524.0290   568.5450   653.9240
Minority Interests
  -   -   -   -   -
Total liabilities equity
  739.2000   808.1620   852.4310   916.5380   1,033.6630

 

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
  1,337.4000   1,411.5660   1,485.3050   1,573.4770   1,673.9570
Depreciation (total)
  39.6000   43.5090   44.5220   50.9020   56.5800
Operating Result
  192   -   -   -   -
Interest Income
  -.4000   -.2540   -.1600   -.1600   -.2590
Income Before Taxes
  191.6000   219.4840   243.1780   260.6360   294.5020
Income Taxes
  67.9000   81.8200   91.0290   93.2670   115.3780
Minority Interests Profit
  -   -   -   -   -
Net Income
  123.3000   137.6640   152.1490   167.3690   179.1240

 

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
  0.3730   0.6267   0.4667   0.5133   0.5467
Dividend per Share
  0.2000   0.3467   0.2800   0.3333   0.3733

 

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
  162.7000   194.1460   196.3560   226.5250   235.3700
Cash Flow from Investing Activities
  -30.8000   -89.4710   -69.9420   -76.8420   -154.1750
Cash Flow from Financing
  -75.7000   -106.5190   -97.2160   -136.3710   -130.2630
Decrease / Increase in Cash
  53.1000   -9.8440   26.2020   8.2110   -35.7350
Employees
  10,649   10,936   11,268   12,153   13,126