2024-04-26  10:10:00 PM Chg. +6.59 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
65.41USD +11.20% 7.73 mill.
Turnover: 413.32 mill.
64.14Bid Size: 3,500 67.73Ask Size: 200 10.03 bill.USD - 18.53

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
  362.4000   361.8000   373.1830   435.9070   494.4730
Intangible Assets
  1.7000   2.4000   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  399.9000   393.6000   389.9040   476.9410   565.9040
Inventories
  339   358.2000   -   -   -
Accounts Receivable
  213.7000   225.9000   272.1030   343.9300   326.8440
Cash and Cash Equivalents
  325.8000   372   466.6850   507.9910   718.5360
Current Assets
  940.3000   1,014.9000   1,285.0140   1,570.4670   1,827.7660
Total Assets
  1,340.2000   1,408.6000   1,674.9180   2,047.4080   2,393.6700

 

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
  241.5000   258.2000   352.8150   473.9830   520.4370
Long-term debt
  128.5000   116.5000   15.0810   68.9420   67.1590
Liabilities to Banks
  140.2000   128.5000   116.5000   84.6000   75.1000
Provisions
  -   -   -   -   .4000
Liabilities
  421.1000   428.7000   540.8110   671.6740   708.1560
Share Capital
  .1500   .1530   .1200   .1270   .1300
Total Equity
  919.1000   979.9000   1,134.1070   1,375.7340   1,685.5140
Minority Interests
  43.1000   49.6000   58.8580   48.1780   81.8810
Total liabilities equity
  1,340.2000   1,408.6000   1,674.9180   2,047.4080   2,393.6700

 

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
  1,560.3000   1,846.4000   2,377.5610   3,147.3230   3,563.3110
Depreciation (total)
  -   -   .7470   52.4330   -
Operating Result
  22.3000   93.6000   209.0710   350.8240   370.5180
Interest Income
  -12.7000   -11.1000   -11.6290   -10.0060   -5.0840
Income Before Taxes
  10.5000   82.2000   191.3800   333.4970   359.4840
Income Taxes
  0.0000   21.3000   39.1840   72.4500   74.1250
Minority Interests Profit
  -1   -6.1000   13.3850   29.1350   41.8660
Net Income
  9.5000   54.8000   138.8110   231.9120   243.4930

 

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
  0.0630   0.3630   0.9133   1.5200   1.5800
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  -3.4000   99   163.8820   232.2140   361.6220
Cash Flow from Investing Activities
  -52.5000   -41.4000   -56.9050   -126.4830   -145.6450
Cash Flow from Financing
  29.7000   -9.9000   -9.0430   -58.1760   -3.5240
Decrease / Increase in Cash
  -26.8000   47.7000   97.9340   47.5550   212.4530
Employees
  5,666   6,868   7,772   9,200   9,800