2024-11-06  9:59:58 PM Chg. -1.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
61.64USD -2.25% 211,930
Turnover: 12.96 mill.
-Bid Size: - -Ask Size: - 9.31 bill.USD - 17.47

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
  361.8000   373.1830   435.9070   494.4730   541.6010
Intangible Assets
  2.4000   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  393.6000   389.9040   476.9410   565.9040   630.0580
Inventories
  358.2000   -   -   -   -
Accounts Receivable
  225.9000   272.1030   343.9300   326.8440   405.9210
Cash and Cash Equivalents
  372   466.6850   507.9910   718.5360   736.4310
Current Assets
  1,014.9000   1,285.0140   1,570.4670   1,827.7660   2,105.0240
Total Assets
  1,408.6000   1,674.9180   2,047.4080   2,393.6700   2,735.0820

 

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
  258.2000   352.8150   473.9830   520.4370   505.3340
Long-term debt
  116.5000   15.0810   68.9420   67.1590   71.1030
Liabilities to Banks
  128.5000   116.5000   84.6000   75.1000   80.9000
Provisions
  -   -   -   .4000   .2000
Liabilities
  428.7000   540.8110   671.6740   708.1560   786.8710
Share Capital
  .1530   .1200   .1270   .1300   .1320
Total Equity
  979.9000   1,134.1070   1,375.7340   1,685.5140   1,948.2110
Minority Interests
  49.6000   58.8580   48.1780   81.8810   119.1470
Total liabilities equity
  1,408.6000   1,674.9180   2,047.4080   2,393.6700   2,735.0820

 

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
  1,846.4000   2,377.5610   3,147.3230   3,563.3110   4,164.1600
Depreciation (total)
  -   .7470   52.4330   -   -
Operating Result
  93.6000   209.0710   350.8240   370.5180   382.8800
Interest Income
  -11.1000   -11.6290   -10.0060   -5.0840   -4.2570
Income Before Taxes
  82.2000   191.3800   333.4970   359.4840   384.2600
Income Taxes
  21.3000   39.1840   72.4500   74.1250   149.1560
Minority Interests Profit
  -6.1000   13.3850   29.1350   41.8660   55.9140
Net Income
  54.8000   138.8110   231.9120   243.4930   179.1900

 

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
  0.3630   0.9133   1.5200   1.5800   1.1500
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
  99   163.8820   232.2140   361.6220   159.3370
Cash Flow from Investing Activities
  -41.4000   -56.9050   -126.4830   -145.6450   -138.2500
Cash Flow from Financing
  -9.9000   -9.0430   -58.1760   -3.5240   -14.5410
Decrease / Increase in Cash
  47.7000   97.9340   47.5550   212.4530   6.5460
Employees
  6,868   7,772   9,200   9,800   11,800