2024-04-19  6:57:01 PM Chg. +0.31 Volume Bid6:58:36 PM Ask6:58:36 PM Market Capitalization Dividend Y. P/E Ratio
96.04USD +0.32% 14,848
Turnover: 1.43 mill.
95.91Bid Size: 200 96.11Ask Size: 102 2.44 bill.USD 1.57% 12.00

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  12.5460   12.1480   12.6260   10.6730   10.0510
Intangible Assets
  206.3710   277.5790   310.7680   325.4080   454.5670
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  351.4120   463.5180   -   458.6260   602.3080
Inventories
  -   -   -   -   -
Accounts Receivable
  51.7020   53.8680   228.4640   216.2930   35.0320
Cash and Cash Equivalents
  428.5670   510.2070   404.0740   433.0140   488.7330
Current Assets
  843.1790   1,010.9670   1,221.1190   1,395.7940   1,024.2500
Total Assets
  1,194.5910   1,474.4850   1,727.8530   1,854.4200   1,626.5580

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  34.6540   19.0020   14.0500   10.2600   19.3670
Long-term debt
  217.8350   259.5950   272.0210   285.1260   317.3770
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   1.4000   10.7000   14.9000   1.5000
Liabilities
  718.9140   952.5900   973.4850   981.2720   688.5450
Share Capital
  .6960   .7010   .7030   .7070   .7110
Total Equity
  475.6770   521.8950   754.3680   873.1480   938.0130
Minority Interests
  5.1700   11.3760   14.6590   17.8810   10.9880
Total liabilities equity
  1,194.5910   1,474.4850   1,727.8530   1,854.4200   1,626.5580

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  415.8210   441.4350   665.8540   532.9380   307.4040
Depreciation (total)
  33.3850   47.7930   -   -   -
Operating Result
  168.9600   208.5490   437.3060   301.4950   62.5950
Interest Income
  -   -   -   -   -
Income Before Taxes
  153.5280   181.0150   422.2710   292.3900   32.0580
Income Taxes
  -25.8360   -64.6210   -116.7910   -121.6760   27.4170
Minority Interests Profit
  -2.4820   -2.8310   -3.5210   -3.5790   4.3930
Net Income
  101.4200   116.3940   305.4800   170.7140   63.8680

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  2.6500   3.3100   8.9500   5.0400   1.8500
Dividend per Share
  0.7000   0.8000   1.0000   1.3000   1.4000

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  242.0130   114.4990   430.7780   315.8000   146.7920
Cash Flow from Investing Activities
  -140.3090   -213.9750   -219.0050   -220.2970   69.9840
Cash Flow from Financing
  -170.8510   181.1160   -317.9060   -66.5630   -161.0570
Decrease / Increase in Cash
  -69.1470   81.6400   -106.1330   28.9400   55.7190
Employees
  320   330   360   350   390