2023-02-21  10:00:01 PM Chg. - Volume Bid1:50:02 AM Ask1:50:02 AM Market Capitalization Dividend Y. P/E Ratio
169.8100USD - 1.28 mill.
Turnover: 186.49 mill.
169.7500Bid Size: - 169.9000Ask Size: - 5.29 bill.USD - 129.63

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
  31.1000   34.7870   38.0960   43.2510   46.4530
Intangible Assets
  62.2000   79.6850   96.4050   102.0060   134.6100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   356.3870   427.2240   464.3300   592.7370
Inventories
  -   -   -   -   -
Accounts Receivable
  89   97.4980   110.3500   124.8030   161.8980
Cash and Cash Equivalents
  14   .5310   6.1390   3.2640   2.8490
Current Assets
  129.6000   135.3520   138.8300   149.7410   200.9650
Total Assets
  422.2000   491.7390   566.0540   614.0710   793.7020

 

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
  -   -   -   -   -
Long-term debt
  22   60.7780   98.5430   87.5440   144
Liabilities to Banks
  22   60   98   87   144
Provisions
  29.1000   33.6000   23.7000   31.9000   27.5000
Liabilities
  115.1000   170.1440   208.2610   212.5190   287.1110
Share Capital
  .2180   .2200   .2220   .2240   .2260
Total Equity
  295.9000   321.5950   357.7930   401.5520   506.5910
Minority Interests
  11.3000   14.4730   15.6190   18.9930   71.1160
Total liabilities equity
  422.2000   491.7390   566.0540   614.0710   793.7020

 

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
  658.3000   733.6320   816.3660   914.8230   1,072.0860
Depreciation (total)
  -   9.5710   11.9550   -   -
Operating Result
  46.8000   45.4860   66.3430   70.5620   74.6820
Interest Income
  -2   -2.4860   -2.3020   -2.9360   -3.8760
Income Before Taxes
  45   43.2650   64.4980   68.1180   71.3300
Income Taxes
  15.9000   14.5130   22.8480   22.1760   10.9440
Minority Interests Profit
  -6.8000   6.9150   9.3150   9.3590   10.2740
Net Income
  22.3000   21.8370   32.3350   36.5830   50.1120

 

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
  1.3100   1.2700   1.8600   2.0800   2.8300
Dividend per Share
  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
  45.9000   38.6570   59.9340   67.4720   32.3260
Cash Flow from Investing Activities
  -35.3000   -82.0380   -83.8550   -50.3800   -74.7740
Cash Flow from Financing
  -6.4000   29.8980   29.5290   -19.9670   42.0330
Decrease / Increase in Cash
  4.3000   -13.4830   5.6080   -2.8750   -.4150
Employees
  8,186   10,767   10,922   11,598   14,554