11/14/2024  10:10:00 PM Chg. -6.88 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
81.07USD -7.82% 1.57 mill.
Turnover: 89.53 mill.
80.00Bid Size: 100 92.10Ask Size: 100 4.88 bill.USD 1.38% 30.59

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
  58.8000   77.7000   80.2460   137.8300   131.5690
Intangible Assets
  52.7000   82.5000   39.2390   102.3580   109.0270
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   368.5360   699.2720   727.8390
Inventories
  -   -   -   -   -
Accounts Receivable
  183.2000   293   263.0110   396.1770   444.3570
Cash and Cash Equivalents
  189.3000   125.6000   158.1120   74.6720   66.1990
Current Assets
  448.7000   489.6000   532.4600   580.8990   620.9800
Total Assets
  695.3000   858   900.9960   1,280.1710   1,348.8190

 

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
  -   -   103.1810   155.4110   150.7110
Long-term debt
  -   -   0.0000   210.6180   165.3380
Liabilities to Banks
  -   -   -   -   -
Provisions
  13.5000   24.7000   27.1000   26.9000   24.8000
Liabilities
  244.2000   328.5000   344.8110   664.4720   595.6790
Share Capital
  396   415.3000   429.8570   446.1320   461.6790
Total Equity
  451.1000   529.5000   556.1850   615.6990   753.1400
Minority Interests
  0.0000   0.0000   .2230   3.3210   4.0590
Total liabilities equity
  695.3000   858   900.9960   1,280.1710   1,348.8190

 

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
  1,050.4000   1,331.3000   1,700.9120   2,099.8210   2,403.3600
Depreciation (total)
  -   -   48.6680   56.1970   71.7810
Operating Result
  127.6000   186.2000   225.3080   259.8320   286.6030
Interest Income
  -   -   2.0610   -1.3980   -4.1340
Income Before Taxes
  131.8000   189.1000   227.3690   259.8190   285.9680
Income Taxes
  55.7000   71.9000   81.9730   99.7700   105.8080
Minority Interests Profit
  0.0000   0.0000   .0440   2.2770   1.7980
Net Income
  76.1000   116.7000   145.4400   157.7720   178.3620

 

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
  1.1200   1.7100   2.1500   2.3700   2.7100
Dividend per Share
  0.1800   0.1800   0.1800   0.1800   0.1800

 

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
  115.2000   120.9000   213.6000   206.2170   180.0260
Cash Flow from Investing Activities
  -86.6000   -129.8000   -49.3890   -393.8720   -87.1030
Cash Flow from Financing
  -17.8000   -41.9000   -127.1440   111.1150   -96.8420
Decrease / Increase in Cash
  16.4000   -63.7000   32.4950   -83.4400   -8.4730
Employees
  8,657   12,000   17,000   17,000   18,800