2024-11-15  9:59:57 PM Chg. -22.69 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
363.27USD -5.88% 46,043
Turnover: 16.75 mill.
-Bid Size: - -Ask Size: - 16.22 bill.USD - 17.26

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
  465   478.4210   495.7740   489.3000   545.7000
Intangible Assets
  14.1000   -   -   -   -
Long-Term Investments
  -   122.7870   38.0020   2.3000   502.7000
Fixed Assets
  -   -   -   -   1,431.5000
Inventories
  47.8000   66.9270   81.3340   100   107.9000
Accounts Receivable
  126.3000   162.2870   192.8270   214.5000   297.1000
Cash and Cash Equivalents
  278.9000   397.6970   831.7980   1,023   705.1000
Current Assets
  909   974.1970   1,275.3350   1,424.8000   1,447.9000
Total Assets
  2,087.6000   1,884.4100   2,184.4450   2,325.6000   2,879.4000

 

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
  0.0000   -   -   -   -
Long-term debt
  3.7000   -   -   -   250
Liabilities to Banks
  3.7000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  783.3000   642.0540   595.8930   474.3000   777.6000
Share Capital
  .6300   .6600   .6900   .7000   .7000
Total Equity
  1,304.3000   1,242.3560   1,588.5520   1,851.3000   2,101.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,087.6000   1,884.4100   2,184.4450   2,325.6000   2,879.4000

 

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
  1,117   1,288.5190   1,465.7610   1,598.8000   1,725.3000
Depreciation (total)
  -   32.2450   32.9210   -   -
Operating Result
  292.5000   538.8000   699.0150   1,061.7000   814.9000
Interest Income
  -14.3000   -17.5920   -4.7350   -3.9000   -9
Income Before Taxes
  278.9000   525.1800   1,044.4370   1,060.2000   769.5000
Income Taxes
  104.3000   -185.1060   -392.7980   -346.5000   -351.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  174.6000   340.0740   651.6390   713.7000   417.9000

 

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
  3.4900   7.0600   14.1700   16.2900   9.5000
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
  425.3000   355.2590   382.7610   643.6000   474.2000
Cash Flow from Investing Activities
  -295   338.4650   503.5790   48.3000   -835.6000
Cash Flow from Financing
  -5.1000   -576.5350   -446.9430   -497.7000   43.3000
Decrease / Increase in Cash
  124.9000   113.4390   434.1010   191.2000   -317.9000
Employees
  706   740   750   750   800