2024-04-26  9:59:48 PM Chg. +0.82 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
100.69USD +0.82% 27,614
Turnover: 2.78 mill.
-Bid Size: - -Ask Size: - 2.57 bill.USD 1.49% 12.64

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
  9.5000   12.5460   12.1480   12.6260   10.6730
Intangible Assets
  206.4000   206.3710   277.5790   310.7680   325.4080
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  255.7000   351.4120   463.5180   -   458.6260
Inventories
  -   -   -   -   -
Accounts Receivable
  92.8000   51.7020   53.8680   228.4640   216.2930
Cash and Cash Equivalents
  497.7000   428.5670   510.2070   404.0740   433.0140
Current Assets
  857.5000   843.1790   1,010.9670   1,221.1190   1,395.7940
Total Assets
  1,113.2000   1,194.5910   1,474.4850   1,727.8530   1,854.4200

 

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
  24.5000   34.6540   19.0020   14.0500   10.2600
Long-term debt
  -   217.8350   259.5950   272.0210   285.1260
Liabilities to Banks
  -   -   -   -   -
Provisions
  7.1000   -   1.4000   10.7000   14.9000
Liabilities
  579.4000   718.9140   952.5900   973.4850   981.2720
Share Capital
  .7000   .6960   .7010   .7030   .7070
Total Equity
  533.8000   475.6770   521.8950   754.3680   873.1480
Minority Interests
  5.2000   5.1700   11.3760   14.6590   17.8810
Total liabilities equity
  1,113.2000   1,194.5910   1,474.4850   1,727.8530   1,854.4200

 

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
  325.4000   415.8210   441.4350   665.8540   532.9380
Depreciation (total)
  -   33.3850   47.7930   -   -
Operating Result
  84.8000   168.9600   208.5490   437.3060   301.4950
Interest Income
  -   -   -   -   -
Income Before Taxes
  61.5000   153.5280   181.0150   422.2710   292.3900
Income Taxes
  25.8000   -25.8360   -64.6210   -116.7910   -121.6760
Minority Interests Profit
  2.5000   -2.4820   -2.8310   -3.5210   -3.5790
Net Income
  38.2000   101.4200   116.3940   305.4800   170.7140

 

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
  0.9300   2.6500   3.3100   8.9500   5.0400
Dividend per Share
  0.4000   0.7000   0.8000   1.0000   1.3000

 

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
  218.2000   242.0130   114.4990   430.7780   315.8000
Cash Flow from Investing Activities
  -38.3000   -140.3090   -213.9750   -219.0050   -220.2970
Cash Flow from Financing
  -32   -170.8510   181.1160   -317.9060   -66.5630
Decrease / Increase in Cash
  147.9000   -69.1470   81.6400   -106.1330   28.9400
Employees
  290   320   330   360   350