2024-05-01  10:00:00 PM Chg. -0.0800 Volume Bid12:00:41 AM Ask12:00:41 AM Market Capitalization Dividend Y. P/E Ratio
55.2500USD -0.14% 607,047
Turnover: 21.6 mill.
55.2500Bid Size: 200 55.4000Ask Size: 500 4.15 bill.USD 9.34% 3.55

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
  266   314.9350   358.7900   392.2740   458.1840
Intangible Assets
  -   10.4230   7.5600   4.9580   29.1490
Long-Term Investments
  -   6.7860   18.8430   53.9750   69.2960
Fixed Assets
  -   366.2680   419.6890   485.4820   596.8880
Inventories
  148   146.1170   146.2600   154.7990   160.6920
Accounts Receivable
  79.4000   82.9780   99.0130   62.0120   61.2610
Cash and Cash Equivalents
  25   14.5210   8.6670   29.0460   17.5640
Current Assets
  414.9000   445.3930   508.9640   626.2830   436.2060
Total Assets
  745.6000   811.6610   928.6530   1,111.7650   1,033.0940

 

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
  47.2000   38.9740   44.7090   36.2620   30.6290
Long-term debt
  -   50.8770   40.7950   9.2500   6.1130
Liabilities to Banks
  -   -   -   -   -
Provisions
  96.2000   94.3000   100.6000   95.4000   110.3000
Liabilities
  227.6000   216.9160   224.0910   194.4040   188.6010
Share Capital
  .3750   .7020   -.7030   .7030   .7030
Total Equity
  518   594.7450   704.5620   917.3610   844.4930
Minority Interests
  .3000   .9120   .9980   2.0860   1.8060
Total liabilities equity
  745.6000   811.6610   928.6530   1,111.7650   1,033.0940

 

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
  1,288.1000   1,440.9070   1,576.1280   1,908.6500   1,074.5130
Depreciation (total)
  -   37.2030   40.7080   44.5920   49.1130
Operating Result
  59.6000   146.0520   235.3350   470.3140   -132.0940
Interest Income
  -4.9000   -2.6560   -.5150   3.1580   2.7850
Income Before Taxes
  75.6000   161.8420   246.5490   487.2490   -114.2940
Income Taxes
  24.8000   52.0350   84.2680   169.2020   -39.8670
Minority Interests Profit
  -.3000   .6000   1.0270   2.0060   -.1490
Net Income
  50.4000   109.2070   161.2540   316.0410   -74.2780

 

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
  1.0500   2.2700   3.3500   6.5600   -1.5400
Dividend per Share
  0.3750   0.3650   1.1100   2.1750   0.0000

 

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
  57.5000   123.9200   195.3300   381.8380   -49.3160
Cash Flow from Investing Activities
  -88.3000   -99.3830   -141.6320   -212.5490   56.1320
Cash Flow from Financing
  -41.3000   -35   -59.5520   -148.9100   -18.2980
Decrease / Increase in Cash
  -72.1000   -10.4630   -5.8540   20.3790   -11.4820
Employees
  2,479   2,645   2,872   3,277   3,578