2024-05-01  9:59:56 PM Chg. -3.77 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
157.02USD -2.34% 82,583
Turnover: 12.96 mill.
-Bid Size: - -Ask Size: - 10.5 bill.USD 1.40% 34.44

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
  497.2000   531.7000   586.2000   649.6370   751.2880
Intangible Assets
  9   9.3000   8.6000   6.2030   4.8270
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   795.4160   898.8930
Inventories
  10.7000   10.9000   12   14.2560   15.6330
Accounts Receivable
  -   -   -   34.0230   45.4210
Cash and Cash Equivalents
  78.8000   81.7000   94.9000   86.1220   59.3340
Current Assets
  112   122.5000   145.7000   147.7260   133.8130
Total Assets
  740.7000   791.3000   877.6000   943.1420   1,032.7060

 

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
  32.7000   32.4000   38.4000   43.5850   50.9960
Long-term debt
  -   -   -   50.6930   25.5500
Liabilities to Banks
  0.0000   0.0000   0.0000   10.4000   11.9000
Provisions
  8.7000   6.1000   5.8000   7.6000   6.4900
Liabilities
  244.8000   260.5000   283.8000   328.1860   355.5240
Share Capital
  .0700   .0700   .0700   .0700   .0700
Total Equity
  495.8000   530.7000   593.9000   614.9560   677.1820
Minority Interests
  3.9000   5.7000   6.2000   7.0640   7.5200
Total liabilities equity
  740.7000   791.3000   877.6000   943.1420   1,032.7060

 

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
  1,109.2000   1,263.3000   1,422.6000   1,582.1480   1,807.3680
Depreciation (total)
  42.7000   46.7000   51.6000   59.1790   69.6940
Operating Result
  95.2000   110.5000   119.7000   130.4490   144.5650
Interest Income
  -2.4000   -2.3000   -2.2000   2.0840   1.9590
Income Before Taxes
  93.2000   108.5000   118.2000   129.9670   144.2470
Income Taxes
  26.8000   34.7000   34.2000   38.9900   42.9860
Minority Interests Profit
  -2.5000   -2.6000   -3.7000   3.9550   4.3670
Net Income
  64   71.2000   80.4000   87.0220   96.8940

 

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
  0.9000   1.0200   1.1500   1.2500   1.3800
Dividend per Share
  0.3200   0.4600   0.4800   0.6000   0.6800

 

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
  138.5000   145.9000   173.8000   191.7130   227.9410
Cash Flow from Investing Activities
  -81.6000   -88   -111.2000   -124.2400   -173.2030
Cash Flow from Financing
  -64.4000   -54.9000   -49.5000   -76.2250   -81.5260
Decrease / Increase in Cash
  -7.5000   3   13.1000   -8.7520   -26.7880
Employees
  33,000   40,000   45,700   43,300   47,900