07/11/2024  22:10:00 Chg. -4.65 Volume Bid23:47:45 Ask23:47:45 Market Capitalization Dividend Y. P/E Ratio
161.38USD -2.80% 265,941
Turnover: 24.3 mill.
160.01Bid Size: 100 258.43Ask Size: 100 5.36 bill.USD 0.78% 19.17

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  -   800.5000   762.5000   735.4000   691.2000
Intangible Assets
  -   0.0000   0.0000   31.2000   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   882.3000
Inventories
  -   4.2000   4.3000   0.0000   -
Accounts Receivable
  -   167.7000   174.7000   182.3000   197.6000
Cash and Cash Equivalents
  -   9.8000   19.9000   114.5000   293.4000
Current Assets
  -   275   234.1000   348.9000   519.5000
Total Assets
  -   2,544.3000   1,174.3000   1,248.3000   1,401.8000

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   135.5000   125.8000   124   133.2000
Long-term debt
  -   -   -   -   352
Liabilities to Banks
  -   26.2000   27.6000   15.1000   24.5000
Provisions
  -   255.1000   251.9000   326.1000   308.4000
Liabilities
  -   1,421.8000   894.4000   910.1000   1,038
Share Capital
  -   34   31.9000   32.1000   32.4000
Total Equity
  -   1,122.5000   279.9000   338.2000   363.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   2,544.3000   1,174.3000   1,248.3000   1,401.8000

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  1,370.6000   1,462.6000   1,560   1,637.2000   1,714.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  125.4000   78.6000   96.7000   100.3000   140
Interest Income
  -8.2000   -7.7000   -11.7000   -14.4000   17.3000
Income Before Taxes
  117.2000   70.9000   85   85.9000   122.7000
Income Taxes
  46.7000   25.1000   33   32.2000   51.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  92.1000   34.2000   45.9000   53.7000   70.8000

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  2.2300   0.8200   1.0900   1.2600   1.6500
Dividend per Share
  1.2600   1.2600   0.9300   0.6200   0.6600

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  160.4000   104.1000   94   195.7000   165.7000
Cash Flow from Investing Activities
  -28.1000   -4.6000   -6.3000   -40   -50.5000
Cash Flow from Financing
  -119   -70.2000   -74.5000   -61.1000   63.7000
Decrease / Increase in Cash
  -2   7.3000   -1.6000   94.6000   178.9000
Employees
  2,300   2,100   1,068   1,036   1,056