13/06/2024  15:42:51 Chg. -0.47 Volume Bid15:48:29 Ask15:48:29 Market Capitalization Dividend Y. P/E Ratio
87.40USD -0.53% 5,093
Turnover: 308,045.08
86.76Bid Size: 400 87.42Ask Size: 400 5.33 bill.USD 1.28% 33.06

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  77.7000   80.2460   137.8300   131.5690   101.6510
Intangible Assets
  82.5000   39.2390   102.3580   109.0270   98.7690
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   368.5360   699.2720   727.8390   693.4200
Inventories
  -   -   -   -   -
Accounts Receivable
  293   263.0110   396.1770   444.3570   394.3380
Cash and Cash Equivalents
  125.6000   158.1120   74.6720   66.1990   166.2520
Current Assets
  489.6000   532.4600   580.8990   620.9800   657.2420
Total Assets
  858   900.9960   1,280.1710   1,348.8190   1,350.6620

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  -   103.1810   155.4110   150.7110   122.0830
Long-term debt
  -   0.0000   210.6180   165.3380   .5270
Liabilities to Banks
  -   -   -   -   -
Provisions
  24.7000   27.1000   26.9000   24.8000   24.8000
Liabilities
  328.5000   344.8110   664.4720   595.6790   404.8940
Share Capital
  415.3000   429.8570   446.1320   461.6790   475.5920
Total Equity
  529.5000   556.1850   615.6990   753.1400   945.7680
Minority Interests
  0.0000   .2230   3.3210   4.0590   5.6830
Total liabilities equity
  858   900.9960   1,280.1710   1,348.8190   1,350.6620

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  1,331.3000   1,700.9120   2,099.8210   2,403.3600   2,450.9610
Depreciation (total)
  -   48.6680   56.1970   71.7810   67.9770
Operating Result
  186.2000   225.3080   259.8320   286.6030   313.5120
Interest Income
  -   2.0610   -1.3980   -4.1340   -2.1620
Income Before Taxes
  189.1000   227.3690   259.8190   285.9680   314.2350
Income Taxes
  71.9000   81.9730   99.7700   105.8080   102.0530
Minority Interests Profit
  0.0000   .0440   2.2770   1.7980   2.7560
Net Income
  116.7000   145.4400   157.7720   178.3620   209.4260

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  1.7100   2.1500   2.3700   2.7100   3.1900
Dividend per Share
  0.1800   0.1800   0.1800   0.1800   0.1800

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  120.9000   213.6000   206.2170   180.0260   337.2000
Cash Flow from Investing Activities
  -129.8000   -49.3890   -393.8720   -87.1030   -25.2210
Cash Flow from Financing
  -41.9000   -127.1440   111.1150   -96.8420   -215.4290
Decrease / Increase in Cash
  -63.7000   32.4950   -83.4400   -8.4730   100.0530
Employees
  12,000   17,000   17,000   18,800   20,400