2024-05-06  6:25:12 PM Chg. +0.11 Volume Bid6:25:37 PM Ask6:25:37 PM Market Capitalization Dividend Y. P/E Ratio
9.44USD +1.18% 90,991
Turnover: 616,759.04
9.43Bid Size: 200 9.44Ask Size: 100 793.28 mill.USD - 12.92

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
  59.9000   66.0480   83.6340   103.0680   123.5360
Intangible Assets
  0.0000   -   424.2190   668.5290   639.9280
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   3,141.7430   4,019.4450   4,752.2720   5,240.0430
Inventories
  -   -   -   -   -
Accounts Receivable
  285.4000   352.1910   444.7370   495.2760   503.9990
Cash and Cash Equivalents
  31.1000   47.9280   51.5720   55.6980   60.2000
Current Assets
  408.8000   467.0520   527.7690   587.1280   627.2350
Total Assets
  3,049.4000   3,608.7950   4,547.2140   5,339.4000   5,867.2780

 

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
  18.6000   -   -   -   -
Long-term debt
  27   368   1,262.8200   1,683.6280   1,851.4230
Liabilities to Banks
  27   368   343.5000   783.5000   1,110.5000
Provisions
  170.1000   185.7000   210.1000   246.8000   239.8000
Liabilities
  706.4000   1,343.2290   2,109.3680   2,578.6330   2,800.8240
Share Capital
  1   .9600   .9370   .9370   .9370
Total Equity
  2,343   2,265.5660   2,437.8460   2,760.7670   3,066.4540
Minority Interests
  0.0000   .9470   .3180   0.0000   0.0000
Total liabilities equity
  3,049.4000   3,608.7950   4,547.2140   5,339.4000   5,867.2780

 

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
  2,154   2,438.9130   2,779.9960   3,183.1590   3,458.3120
Depreciation (total)
  40   45.9900   64.2280   89.2640   102.8790
Operating Result
  452.1000   512.9990   557.8680   571.6870   480.0760
Interest Income
  -5.4000   -8.8910   -23.1100   -63.0920   -74.5590
Income Before Taxes
  448.4000   508.6160   539.7290   513.7990   410.4220
Income Taxes
  167.9000   191.4130   204.0380   189.2030   -90.0500
Minority Interests Profit
  0.0000   .0780   .6290   .3180   0.0000
Net Income
  280.5000   317.2810   336.3200   324.9140   320.3720

 

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
  2.8300   3.2200   3.6100   3.5200   3.4700
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
  405.4000   422.6410   368.7010   443.7780   511.3780
Cash Flow from Investing Activities
  -263.5000   -503.6040   -848   -821.2170   -576.6130
Cash Flow from Financing
  -132.1000   97.7540   482.9430   381.5650   89.7370
Decrease / Increase in Cash
  9.9000   16.7910   3.6440   4.1260   24.5020
Employees
  8,800   10,175   11,885   14,615   15,900