2024-05-03  9:59:55 PM Chg. +3.49 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
233.50USD +1.52% 18,625
Turnover: 4.37 mill.
-Bid Size: - -Ask Size: - 11.99 bill.USD - 25.19

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
  717   676.2000   676.7970   677.9590   755.8270
Intangible Assets
  84.9000   84.5000   178.8750   280.8040   394.4480
Long-Term Investments
  -   -   18.3010   9.6140   -
Fixed Assets
  -   -   1,278.2940   1,509.2630   2,054.9680
Inventories
  88.5000   89.4000   89.0430   93.7350   95.8330
Accounts Receivable
  -   -   257.9910   270.0680   364.0500
Cash and Cash Equivalents
  109.7000   155.9000   160.0230   117.9470   117.6260
Current Assets
  485.3000   552.6000   606.8980   559.2340   656.8320
Total Assets
  1,586.3000   1,644.6000   1,885.1920   2,068.4970   2,711.8000

 

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
  31.2000   31.8000   33.8150   36.6750   68.4850
Long-term debt
  -   -   745.9580   845.9970   1,207.6960
Liabilities to Banks
  -   -   -   -   -
Provisions
  45.2000   56.7000   67.4000   137.7000   140.2000
Liabilities
  983.1000   980   1,212.9890   1,335.4300   1,872.6750
Share Capital
  .7960   .8000   .8450   .8550   .8630
Total Equity
  603.2000   664.7000   672.2030   733.0670   839.1250
Minority Interests
  2.4000   23.9000   3.7240   4.4890   2.3570
Total liabilities equity
  1,586.3000   1,644.6000   1,885.1920   2,068.4970   2,711.8000

 

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
  1,129.5000   1,165.5000   1,297.6620   1,363.3020   1,681.4320
Depreciation (total)
  18.1000   17.8000   25.9570   24.2290   41.6990
Operating Result
  165.8000   151.4000   177.6700   206.4490   237.4190
Interest Income
  -32.7000   -20.3000   -11.9500   -14.0290   -26.3950
Income Before Taxes
  129.7000   138.3000   177.5950   195.4280   222.9210
Income Taxes
  27.6000   32.9000   47.6710   43.3910   66.8350
Minority Interests Profit
  -.6000   -1.3000   -1.5000   -1.7740   1.6010
Net Income
  97.3000   102.8000   127.3430   149.3130   154.7650

 

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
  2.0300   2.1500   2.7200   3.2100   3.2900
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
  208   209   252.1320   288.2340   300.3750
Cash Flow from Investing Activities
  -55   -74   -297.9900   -320.2870   -686.3700
Cash Flow from Financing
  -111.1000   -84.2000   61.4140   4.5480   390.7260
Decrease / Increase in Cash
  40.8000   46.2000   4.0960   -42.0760   -.3210
Employees
  7,200   7,700   7,900   8,600   11,000