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

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  7.8000   9.5000   12.5460   12.1480   12.6260
Intangible Assets
  177.6000   206.4000   206.3710   277.5790   310.7680
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  242.3000   255.7000   351.4120   463.5180   -
Inventories
  -   -   -   -   -
Accounts Receivable
  169.9000   92.8000   51.7020   53.8680   228.4640
Cash and Cash Equivalents
  349.8000   497.7000   428.5670   510.2070   404.0740
Current Assets
  814.3000   857.5000   843.1790   1,010.9670   1,221.1190
Total Assets
  1,056.6000   1,113.2000   1,194.5910   1,474.4850   1,727.8530

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  9.6000   24.5000   34.6540   19.0020   14.0500
Long-term debt
  -   -   217.8350   259.5950   272.0210
Liabilities to Banks
  -   -   -   -   -
Provisions
  4   7.1000   -   1.4000   10.7000
Liabilities
  537.9000   579.4000   718.9140   952.5900   973.4850
Share Capital
  .7000   .7000   .6960   .7010   .7030
Total Equity
  518.7000   533.8000   475.6770   521.8950   754.3680
Minority Interests
  0.0000   5.2000   5.1700   11.3760   14.6590
Total liabilities equity
  1,056.6000   1,113.2000   1,194.5910   1,474.4850   1,727.8530

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  663.1000   325.4000   415.8210   441.4350   665.8540
Depreciation (total)
  -   -   33.3850   47.7930   -
Operating Result
  419   84.8000   168.9600   208.5490   437.3060
Interest Income
  -   -   -   -   -
Income Before Taxes
  408.6000   61.5000   153.5280   181.0150   422.2710
Income Taxes
  136.8000   25.8000   -25.8360   -64.6210   -116.7910
Minority Interests Profit
  0.0000   2.5000   -2.4820   -2.8310   -3.5210
Net Income
  271.8000   38.2000   101.4200   116.3940   305.4800

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  6.3100   0.9300   2.6500   3.3100   8.9500
Dividend per Share
  1.9000   0.4000   0.7000   0.8000   1.0000

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  177.6000   218.2000   242.0130   114.4990   430.7780
Cash Flow from Investing Activities
  63   -38.3000   -140.3090   -213.9750   -219.0050
Cash Flow from Financing
  -232.9000   -32   -170.8510   181.1160   -317.9060
Decrease / Increase in Cash
  7.6000   147.9000   -69.1470   81.6400   -106.1330
Employees
  290   290   320   330   360