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

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
  82.3000   87.2000   101.6690   121.3560   133.4770
Intangible Assets
  28.4000   27.1000   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   524.2040   538.5520   626.3670
Inventories
  11.8000   12.2000   14.0780   12.8010   13.7240
Accounts Receivable
  68.9000   72.8000   77.8540   79.8640   88.4900
Cash and Cash Equivalents
  65.1000   118.2000   108.3720   134.5740   142.7850
Current Assets
  206   274.4000   283.9580   313.8790   290.1710
Total Assets
  692.5000   739.2000   808.1620   852.4310   916.5380

 

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
  24.9000   23.2000   22.8780   24.9190   30.2840
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  34.6000   36.2000   32.3000   31.5000   36.1000
Liabilities
  337.6000   301   345.4860   328.4020   347.9930
Share Capital
  219   218.8500   218.5830   328.1295   326.6880
Total Equity
  355   438.3000   462.6760   524.0290   568.5450
Minority Interests
  -   -   -   -   -
Total liabilities equity
  692.5000   739.2000   808.1620   852.4310   916.5380

 

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
  1,270.9000   1,337.4000   1,411.5660   1,485.3050   1,573.4770
Depreciation (total)
  38.7000   39.6000   43.5090   44.5220   50.9020
Operating Result
  176.7000   192   -   -   -
Interest Income
  -.0100   -.4000   -.2540   -.1600   -.1600
Income Before Taxes
  176.6000   191.6000   219.4840   243.1780   260.6360
Income Taxes
  67.2000   67.9000   81.8200   91.0290   93.2670
Minority Interests Profit
  -   -   -   -   -
Net Income
  111.3000   123.3000   137.6640   152.1490   167.3690

 

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
  0.3380   0.3730   0.6267   0.4667   0.5133
Dividend per Share
  0.1950   0.2000   0.3467   0.2800   0.3333

 

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
  141.9000   162.7000   194.1460   196.3560   226.5250
Cash Flow from Investing Activities
  -42.7000   -30.8000   -89.4710   -69.9420   -76.8420
Cash Flow from Financing
  -81   -75.7000   -106.5190   -97.2160   -136.3710
Decrease / Increase in Cash
  18.8000   53.1000   -9.8440   26.2020   8.2110
Employees
  10,500   10,649   10,936   11,268   12,153