2024-05-17  10:10:00 PM Chg. +0.53 Volume Bid11:43:13 PM Ask11:43:13 PM Market Capitalization Dividend Y. P/E Ratio
84.35USD +0.63% 519,780
Turnover: 27.3 mill.
83.69Bid Size: 100 85.04Ask Size: 100 4.77 bill.USD 3.08% 9.59

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  -   213.8000   253.4000   455.2000   555.4280
Intangible Assets
  -   77.7000   107.2000   229.7000   100.9350
Long-Term Investments
  -   -   -   -   89.1070
Fixed Assets
  -   -   -   -   978.3800
Inventories
  -   298   345   417.9000   565.6850
Accounts Receivable
  -   115.3000   119.8000   186.2000   204.8760
Cash and Cash Equivalents
  -   325.3000   417   92.2000   137.6000
Current Assets
  -   875   1,017.8000   865.7000   1,096.5550
Total Assets
  -   1,228   1,486.5000   1,685.5000   2,074.9350

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   146.7000   169   238   343.4700
Long-term debt
  -   -   -   -   223.6200
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   .6000   5   34.3000   29.5000
Liabilities
  -   728   796   1,149.9000   1,213.6680
Share Capital
  -   .7000   .7000   .7000   .6630
Total Equity
  -   500.1000   690.5000   535.6000   861.2670
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   1,228   1,486.5000   1,685.5000   2,074.9350

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  1,991.1000   2,656.9000   3,209.8000   3,777.1000   4,479.6480
Depreciation (total)
  -   -   -   -   127.5070
Operating Result
  220.7000   349.9000   478.4000   577.9000   714.6900
Interest Income
  -2.7000   -4   -5.9000   -6.2000   -11.2390
Income Before Taxes
  218.5000   346.6000   479.8000   574.4000   699.3170
Income Taxes
  71.4000   119.1000   167.5000   193.4000   245.2880
Minority Interests Profit
  0.0000   0.0000   0.0000   -3.8000   -
Net Income
  147.1000   227.6000   312.3000   377.3000   454.0290

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  2.2000   3.3100   4.5400   5.5100   6.8600
Dividend per Share
  0.8000   0.9000   1.4800   1.6800   1.9200

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  297.6000   302.5000   416.1000   492.2000   529.2700
Cash Flow from Investing Activities
  -42.1000   -141.1000   -163.1000   -406.7000   -246.7820
Cash Flow from Financing
  -1.8000   -227.5000   -162.5000   -409   -222.5710
Decrease / Increase in Cash
  253.7000   -68.6000   91.7000   -324.8000   45.3520
Employees
  3,000   3,900   4,500   5,400   7,000