2024-06-10  5:23:33 PM Chg. -0.32 Volume Bid2024-06-10 Ask2024-06-10 Market Capitalization Dividend Y. P/E Ratio
6.81USD -4.42% 461,123
Turnover: 2.82 mill.
6.80Bid Size: 1,200 6.81Ask Size: 200 581.46 mill.USD - 9.47

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
  59.7000   59.9000   66.0480   83.6340   103.0680
Intangible Assets
  0.0000   0.0000   -   424.2190   668.5290
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   3,141.7430   4,019.4450   4,752.2720
Inventories
  -   -   -   -   -
Accounts Receivable
  248.1000   285.4000   352.1910   444.7370   495.2760
Cash and Cash Equivalents
  21.3000   31.1000   47.9280   51.5720   55.6980
Current Assets
  359   408.8000   467.0520   527.7690   587.1280
Total Assets
  2,750.3000   3,049.4000   3,608.7950   4,547.2140   5,339.4000

 

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
  13.8000   18.6000   -   -   -
Long-term debt
  144   27   368   1,262.8200   1,683.6280
Liabilities to Banks
  144   27   368   343.5000   783.5000
Provisions
  138.5000   170.1000   185.7000   210.1000   246.8000
Liabilities
  715   706.4000   1,343.2290   2,109.3680   2,578.6330
Share Capital
  1   1   .9600   .9370   .9370
Total Equity
  2,035.4000   2,343   2,265.5660   2,437.8460   2,760.7670
Minority Interests
  0.0000   0.0000   .9470   .3180   0.0000
Total liabilities equity
  2,750.3000   3,049.4000   3,608.7950   4,547.2140   5,339.4000

 

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
  1,816.6000   2,154   2,438.9130   2,779.9960   3,183.1590
Depreciation (total)
  30.8000   40   45.9900   64.2280   89.2640
Operating Result
  389.5000   452.1000   512.9990   557.8680   571.6870
Interest Income
  -3.2000   -5.4000   -8.8910   -23.1100   -63.0920
Income Before Taxes
  388.2000   448.4000   508.6160   539.7290   513.7990
Income Taxes
  147.3000   167.9000   191.4130   204.0380   189.2030
Minority Interests Profit
  0.0000   0.0000   .0780   .6290   .3180
Net Income
  240.9000   280.5000   317.2810   336.3200   324.9140

 

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
  2.4700   2.8300   3.2200   3.6100   3.5200
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
  325.7000   405.4000   422.6410   368.7010   443.7780
Cash Flow from Investing Activities
  -460.5000   -263.5000   -503.6040   -848   -821.2170
Cash Flow from Financing
  137.5000   -132.1000   97.7540   482.9430   381.5650
Decrease / Increase in Cash
  2.7000   9.9000   16.7910   3.6440   4.1260
Employees
  7,900   8,800   10,175   11,885   14,615