2024-05-16  10:10:00 PM Chg. -2.45 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
83.82USD -2.84% 782,296
Turnover: 38.25 mill.
83.83Bid Size: 200 86.00Ask Size: 400 4.74 bill.USD 3.10% 9.53

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
  253.4000   455.2000   555.4280   650.6780   727.5960
Intangible Assets
  107.2000   229.7000   100.9350   105.1030   371.4160
Long-Term Investments
  -   -   89.1070   99.0730   94.0090
Fixed Assets
  -   -   978.3800   1,232.7370   1,908.6080
Inventories
  345   417.9000   565.6850   710.0010   746.5340
Accounts Receivable
  119.8000   186.2000   204.8760   150.7780   174.8320
Cash and Cash Equivalents
  417   92.2000   137.6000   155.3490   127.3250
Current Assets
  1,017.8000   865.7000   1,096.5550   1,154.7250   1,190.9890
Total Assets
  1,486.5000   1,685.5000   2,074.9350   2,387.4620   3,099.5970

 

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
  169   238   343.4700   299.6600   273.7420
Long-term debt
  -   -   223.6200   458.2200   1,138.0630
Liabilities to Banks
  -   -   -   -   -
Provisions
  5   34.3000   29.5000   20.4000   11.2000
Liabilities
  796   1,149.9000   1,213.6680   1,405.9850   2,232.5570
Share Capital
  .7000   .7000   .6630   .6530   .6310
Total Equity
  690.5000   535.6000   861.2670   981.4770   867.0400
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,486.5000   1,685.5000   2,074.9350   2,387.4620   3,099.5970

 

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
  3,209.8000   3,777.1000   4,479.6480   4,719.2900   4,516.6290
Depreciation (total)
  -   -   127.5070   152.1380   167.5120
Operating Result
  478.4000   577.9000   714.6900   716.1390   350.2780
Interest Income
  -5.9000   -6.2000   -11.2390   -11.4560   -16.3190
Income Before Taxes
  479.8000   574.4000   699.3170   685.7370   313.2510
Income Taxes
  167.5000   193.4000   245.2880   230.3760   100.3030
Minority Interests Profit
  0.0000   -3.8000   -   -   -
Net Income
  312.3000   377.3000   454.0290   455.3610   212.9480

 

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
  4.5400   5.5100   6.8600   6.9000   3.3100
Dividend per Share
  1.4800   1.6800   1.9200   2.1200   2.2000

 

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
  416.1000   492.2000   529.2700   440.2310   571.7830
Cash Flow from Investing Activities
  -163.1000   -406.7000   -246.7820   -289.0880   -909.2580
Cash Flow from Financing
  -162.5000   -409   -222.5710   -120.1250   314.4930
Decrease / Increase in Cash
  91.7000   -324.8000   45.3520   17.7490   -28.0240
Employees
  4,500   5,400   7,000   8,100   10,000