2024-12-20  9:59:50 PM Chg. - Volume Bid10:25:01 PM Ask10:25:01 PM Market Capitalization Dividend Y. P/E Ratio
702.03USD - 21,325
Turnover: 5.06 mill.
-Bid Size: - -Ask Size: - 77.13 bill.USD - 18.94

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
  527   974.3090   1,594.1200   2,083.4210   2,358.6050
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   460.1540   632.1620   864.2600   1,486.4940
Fixed Assets
  -   1,704.3660   2,694.0370   3,793.2780   4,429.2560
Inventories
  70.4000   128.8610   238.5780   399.3560   726.1380
Accounts Receivable
  891.8000   739.3790   1,152.4890   1,343.3680   1,538.6420
Cash and Cash Equivalents
  535.6000   648.7190   809.1020   535.2030   812.7330
Current Assets
  1,796.9000   2,167.4610   2,915.0950   3,180.1880   4,335.0300
Total Assets
  2,951   3,871.8270   5,609.1320   6,973.4660   8,764.2860

 

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
  61.9000   -   -   -   -
Long-term debt
  -   146.7730   362.9190   351.5690   703.4530
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  998.9000   1,329.5020   1,954.2950   2,524.2210   2,620.2080
Share Capital
  .0990   .1020   .1060   .1080   .1100
Total Equity
  1,952.1000   2,542.3250   3,654.8370   4,449.2450   6,144.0780
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,951   3,871.8270   5,609.1320   6,973.4660   8,764.2860

 

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
  2,104.7000   2,819.5570   4,103.7280   4,860.4270   5,872.2270
Depreciation (total)
  -   -   -   -   -
Operating Result
  760   838.4310   1,251.9160   1,330.7410   2,079.5910
Interest Income
  -46.4000   -37.3720   -14.2410   -7.1950   -25.1190
Income Before Taxes
  713.4000   775.7470   1,225.0970   1,329.8150   2,078.5110
Income Taxes
  289   -427.6730   -589.0410   -434.2930   -880
Minority Interests Profit
  -   -   -   -   -
Net Income
  424.4000   348.0740   636.0560   895.5220   1,198.5110

 

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
  4.3300   3.4600   6.1700   8.5500   11.2700
Dividend per Share
  0.0000   -   -   -   -

 

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
  583.6000   743.1570   1,330.7800   1,473.3960   1,307.1120
Cash Flow from Investing Activities
  -355.5000   -420.7770   -907.6010   -1,046.9040   -1,005.1820
Cash Flow from Financing
  77.1000   -209.2690   -262.7960   -700.3910   -24.4000
Decrease / Increase in Cash
  305.3000   113.1110   160.3830   -273.8990   277.5300
Employees
  2,340   2,925   4,300   5,400   6,200