2024-04-30  6:49:40 PM Chg. -0.11 Volume Bid6:50:49 PM Ask6:50:49 PM Market Capitalization Dividend Y. P/E Ratio
11.16USD -0.93% 4,711
Turnover: 52,335.85
11.15Bid Size: 200 11.17Ask Size: 200 877.05 mill.USD 6.81% -

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
  110.4000   116.1970   163.6420   245.3440   272.1920
Intangible Assets
  844.1000   947.8950   1,442.3400   1,629.4820   1,748.2200
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,452.8340   2,108.5540   2,493.7290   2,674.4430
Inventories
  101.3000   106.5570   312.8800   356.5900   501.8490
Accounts Receivable
  62.8000   55.9250   69.7120   119.2650   141.3920
Cash and Cash Equivalents
  4.1000   1.4900   5.2460   28.8330   206.5060
Current Assets
  181.7000   196.5190   463.1610   549.7760   886.5950
Total Assets
  1,484.3000   1,649.3530   2,571.7150   3,043.5050   3,561.0380

 

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
  42.6000   38.0520   49.5930   98.0330   122.3580
Long-term debt
  -   1,007.1070   1,725.8660   1,715.2680   2,217.5740
Liabilities to Banks
  -   -   -   -   -
Provisions
  146.9000   204.2000   250.1000   319.4000   236.4000
Liabilities
  1,106   1,311.3580   2,114.0300   2,257.8480   2,680.2190
Share Capital
  .5340   .5370   .5800   .6640   .6650
Total Equity
  378.4000   337.9950   457.6850   785.6570   880.8190
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,484.3000   1,649.3530   2,571.7150   3,043.5050   3,561.0380

 

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
  725   848.0170   966.3580   1,391.2570   1,668.0560
Depreciation (total)
  9.9000   12.6920   11.2550   13.8030   17.6110
Operating Result
  154   116.0980   172.3700   253.9950   239.4020
Interest Income
  -41.8000   46.5730   51.1310   74.4560   91.7840
Income Before Taxes
  80.9000   63.7770   121.2390   177.0660   148.0620
Income Taxes
  28.5000   22.8210   52.1490   67.6410   -69.4010
Minority Interests Profit
  -   -   -   -   -
Net Income
  52.3000   40.9560   69.0900   109.4250   217.4630

 

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
  0.9900   0.7600   1.2200   1.7300   3.2700
Dividend per Share
  1.2300   1.3600   1.3800   1.7300   1.8600

 

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
  114.9000   99.1260   128.4790   289.6610   37.7990
Cash Flow from Investing Activities
  -261.9000   -173.3020   -892.3850   -481.2050   -220.5380
Cash Flow from Financing
  131.8000   71.6190   767.4440   216.0050   359.3360
Decrease / Increase in Cash
  -15.1000   -2.6170   3.7560   23.5870   177.6730
Employees
  984   956   2,003   2,590   2,680