11/15/2024  9:59:59 PM Chg. -11.76 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
483.81USD -2.37% 24,601
Turnover: 11.9 mill.
-Bid Size: - -Ask Size: - 18.38 bill.USD 0.83% 34.29

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  57.6410   59.2640   84.6220   100.4540   100.5450
Intangible Assets
  41.8550   40.0520   93.1610   173.5430   148.9350
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  413.4370   432.4970   649.8850   1,003.9390   988.5320
Inventories
  -   -   -   -   -
Accounts Receivable
  90.3540   95.0640   97.7970   148.3310   156.6390
Cash and Cash Equivalents
  116.3780   158.9140   228.4070   194.7310   208.6230
Current Assets
  249.7750   304.1740   369.2760   409.3760   430.9160
Total Assets
  663.2120   736.6710   1,019.1610   1,413.3150   1,419.4480

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  26.9710   33.8800   45.8360   59.2140   72.0590
Long-term debt
  0.0000   35   300   575   574.7750
Liabilities to Banks
  -   -   -   -   -
Provisions
  2.9000   2.3000   2   27.3000   21.2000
Liabilities
  152.1300   205.0870   501.7800   853.6240   893.5480
Share Capital
  .4910   .5030   .5120   .5180   .3930
Total Equity
  511.0820   531.5840   517.3810   559.6910   525.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  663.2120   736.6710   1,019.1610   1,413.3150   1,419.4480

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  920.3350   1,006.7680   1,127.0920   1,221.1790   1,350.1450
Depreciation (total)
  34.4350   31.3490   38.0520   48.2940   57.2850
Operating Result
  302.2190   331.9180   349.6760   352.1350   366.2040
Interest Income
  1.2450   1.8360   111.3170   -7.8230   -14.3660
Income Before Taxes
  303.4640   333.7540   460.9930   344.3120   351.8380
Income Taxes
  91.9210   92.7030   122.1780   86.0530   84.7530
Minority Interests Profit
  -   -   -   -   -
Net Income
  211.5430   241.0510   338.8150   258.2590   267.0850

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  4.9800   5.8000   8.2900   6.5500   6.9000
Dividend per Share
  1.4800   1.6600   1.8800   2.1200   2.4000

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  265.0230   306.4420   331.1400   320.5270   385.6680
Cash Flow from Investing Activities
  -70.7080   -64.8770   -158.4080   -347.3060   -48.5310
Cash Flow from Financing
  -276.7290   -187.3260   -91.0020   -8.1610   -320.0370
Decrease / Increase in Cash
  -80.2490   42.5360   69.4930   -33.6760   13.8920
Employees
  6,639   7,360   8,375   9,074   9,571