2024-04-30  9:59:50 PM Chg. -3.93 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
234.52USD -1.65% 43,171
Turnover: 10.16 mill.
-Bid Size: - -Ask Size: - 11.03 bill.USD - 11.14

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
  453.7000   465   478.4210   495.7740   489.3000
Intangible Assets
  16.4000   14.1000   -   -   -
Long-Term Investments
  -   -   122.7870   38.0020   2.3000
Fixed Assets
  -   -   -   -   -
Inventories
  37.3000   47.8000   66.9270   81.3340   100
Accounts Receivable
  116.6000   126.3000   162.2870   192.8270   214.5000
Cash and Cash Equivalents
  154   278.9000   397.6970   831.7980   1,023
Current Assets
  668.5000   909   974.1970   1,275.3350   1,424.8000
Total Assets
  1,626.6000   2,087.6000   1,884.4100   2,184.4450   2,325.6000

 

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
  10.2000   0.0000   -   -   -
Long-term debt
  70.3000   3.7000   -   -   -
Liabilities to Banks
  70.3000   3.7000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  531.7000   783.3000   642.0540   595.8930   474.3000
Share Capital
  .6210   .6300   .6600   .6900   .7000
Total Equity
  1,094.9000   1,304.3000   1,242.3560   1,588.5520   1,851.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,626.6000   2,087.6000   1,884.4100   2,184.4450   2,325.6000

 

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
  916.1000   1,117   1,288.5190   1,465.7610   1,598.8000
Depreciation (total)
  -   -   32.2450   32.9210   -
Operating Result
  421.6000   292.5000   538.8000   699.0150   1,061.7000
Interest Income
  -12.7000   -14.3000   -17.5920   -4.7350   -3.9000
Income Before Taxes
  440.7000   278.9000   525.1800   1,044.4370   1,060.2000
Income Taxes
  136.2000   104.3000   -185.1060   -392.7980   -346.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  304.4000   174.6000   340.0740   651.6390   713.7000

 

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
  5.8400   3.4900   7.0600   14.1700   16.2900
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
  323.6000   425.3000   355.2590   382.7610   643.6000
Cash Flow from Investing Activities
  -163.4000   -295   338.4650   503.5790   48.3000
Cash Flow from Financing
  -169.1000   -5.1000   -576.5350   -446.9430   -497.7000
Decrease / Increase in Cash
  -8.6000   124.9000   113.4390   434.1010   191.2000
Employees
  623   706   740   750   750