2024-11-15  10:00:00 PM Chg. -7.8600 Volume Bid10:33:39 AM Ask10:33:39 AM Market Capitalization Dividend Y. P/E Ratio
215.5700USD -3.52% 1.68 mill.
Turnover: 218.09 mill.
215.6100Bid Size: 100 344.9100Ask Size: 200 46.02 bill.USD 0.37% 38.05

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
  1,379.3000   1,543.1000   1,743.2450   2,023.4480   2,241.4020
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,803.0940   2,084.7740   2,313.6250
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   303.1700   310.5010   320.0870
Cash and Cash Equivalents
  12.9000   30.2000   34.7870   11.4720   10.1710
Current Assets
  275   333   433.1430   381.7300   382.6220
Total Assets
  1,712.5000   1,932.1000   2,236.2370   2,466.5040   2,696.2470

 

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
  44.9000   36.8000   45.3140   66.7740   89.2160
Long-term debt
  -   -   120   107.3170   104.9750
Liabilities to Banks
  -   -   -   -   -
Provisions
  153.2000   189.1000   220.8000   235.1000   272.6000
Liabilities
  686.5000   700   742.1730   781.8670   845.0890
Share Capital
  8.6000   8.6000   25.8270   25.3230   24.7260
Total Equity
  1,026   1,232.1000   1,494.0640   1,684.6370   1,851.1580
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,712.5000   1,932.1000   2,236.2370   2,466.5040   2,696.2470

 

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
  2,110.5000   2,337.6000   2,787.8970   2,972.4420   2,991.5170
Depreciation (total)
  110.7000   127.1000   146.4660   165.3430   189.8670
Operating Result
  285.3000   338.4000   441.3070   498.2400   483.8350
Interest Income
  -11.4000   -9.5000   6.6100   5.2100   4.3320
Income Before Taxes
  273.1000   328.7000   432.5140   490.0170   477.5870
Income Taxes
  103.6000   122.6000   165   185.3270   181.8220
Minority Interests Profit
  -   -   -   -   -
Net Income
  169.5000   206.1000   267.5140   304.6900   295.7650

 

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
  1.9700   2.3900   1.0333   1.1900   1.1867
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  328.1000   350.7000   391.6740   553.8800   565.5830
Cash Flow from Investing Activities
  -361.2000   -284.4000   -345.8140   -437.6170   -407.4000
Cash Flow from Financing
  -29.9000   -49   -41.2470   -139.5780   -159.4840
Decrease / Increase in Cash
  -63   17.3000   4.6130   -23.3150   -1.3010
Employees
  13,016   14,073   16,443   17,931   17,543