2024-05-16  5:38:30 PM Chg. +3.34 Volume Bid5:43:59 PM Ask5:43:59 PM Market Capitalization Dividend Y. P/E Ratio
427.77USD +0.79% 27,450
Turnover: 5.5 mill.
427.47Bid Size: 100 428.89Ask Size: 400 9.54 bill.USD - 25.78

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
  67.4000   65.5000   68.4850   63.6890   81.3620
Intangible Assets
  114.8000   104.2000   230.4100   195.1820   275.3720
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,623.2890   2,580.6560   3,065.5030
Inventories
  -   -   -   -   -
Accounts Receivable
  628.8000   614.6000   615.5800   596.1550   803.8170
Cash and Cash Equivalents
  15.7000   64.3000   64.4610   35.3640   49.0820
Current Assets
  685.8000   728   735.8490   676.4600   921.8380
Total Assets
  2,392.9000   2,501.3000   3,359.1380   3,257.1160   3,987.3410

 

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
  149.5000   133.1000   55.8110   56.8400   95.2700
Long-term debt
  -   -   1,238.7280   1,029.3350   1,402.0790
Liabilities to Banks
  -   -   -   -   -
Provisions
  86.4000   124.1000   197.8000   210.6000   248.5000
Liabilities
  1,228.4000   1,293.7000   1,999.9720   1,776.8440   2,380.0280
Share Capital
  4.1000   4.1000   4.1440   4.1620   4.1760
Total Equity
  1,164.4000   1,207.6000   1,359.1660   1,480.2720   1,607.3130
Minority Interests
  2.5000   2.7000   2.2830   .1350   .1350
Total liabilities equity
  2,392.9000   2,501.3000   3,359.1380   3,257.1160   3,987.3410

 

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
  3,774.5000   3,682   3,564.5620   3,313.4520   3,744.0530
Depreciation (total)
  56   54.1000   65.1810   66.0830   64.7520
Operating Result
  299.8000   270.8000   257.4030   236.3810   264.7500
Interest Income
  -   -   -38.1580   -34.7580   -41.1380
Income Before Taxes
  275.7000   245   219.2450   201.6230   223.6120
Income Taxes
  107.5000   92.3000   83.3260   75.3270   80.8130
Minority Interests Profit
  -.8000   -1   -.6030   -.1010   0.0000
Net Income
  167.5000   151.7000   135.3160   126.1950   142.7990

 

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
  6.1800   6.5900   5.7800   5.2700   5.8900
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
  226.7000   249.3000   198.6430   223.2150   242.5770
Cash Flow from Investing Activities
  -204.4000   -127.4000   -851.6550   -31.3960   -607.5870
Cash Flow from Financing
  -210.9000   -73   651.5020   -218.8610   381.5070
Decrease / Increase in Cash
  -149.1000   48.6000   .1240   -29.0970   13.7180
Employees
  14,500   14,900   15,300   16,600   19,000