2024-05-03  10:00:00 PM Chg. -0.1500 Volume Bid1:52:07 AM Ask1:52:07 AM Market Capitalization Dividend Y. P/E Ratio
6.8000USD -2.16% 1.37 mill.
Turnover: 7.85 mill.
6.6500Bid Size: 200 7.0100Ask Size: 1,000 610.86 mill.USD - -

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  110.4000   148.5000   235.8000   310.6610   310.6610
Intangible Assets
  207.4000   310.4000   498.2000   651.4820   647.7540
Long-Term Investments
  -   -   -   36.5110   2.3050
Fixed Assets
  -   -   -   2,161.7140   2,161.7140
Inventories
  170.7000   186.4000   250.2000   320.2510   382.2110
Accounts Receivable
  139.8000   166.7000   233.6000   287.9150   320.1970
Cash and Cash Equivalents
  27.5000   29.9000   41.3000   123.7510   123.7510
Current Assets
  371.1000   448.8000   575.2000   803.6030   803.6030
Total Assets
  1,333.5000   1,673.6000   2,258.5000   2,965.3170   2,965.3170

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  90.7000   123.6000   185   239.1620   251.9990
Long-term debt
  -   -   -   767.8270   767.8270
Liabilities to Banks
  -   -   -   -   -
Provisions
  54.8000   112.7000   119.1000   148.4000   145.3000
Liabilities
  466.8000   709   1,056.9000   1,345.4500   1,345.4500
Share Capital
  .9020   .9300   .9800   1.0320   1.0310
Total Equity
  866.7000   964.6000   1,201.6000   1,619.8670   1,619.8670
Minority Interests
  -19.8000   -21.8000   -30.2000   -   -
Total liabilities equity
  1,333.5000   1,673.6000   2,258.5000   2,965.3170   2,965.3170

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  1,108.4000   1,378.2000   1,734.7000   2,153.6110   2,153.6110
Depreciation (total)
  -   -   12.2000   48.0400   56.5870
Operating Result
  111.2000   151.5000   174.3000   227.7370   227.7370
Interest Income
  -12.2000   -17.3000   -20.5000   -20.1430   -22.4550
Income Before Taxes
  98.9000   134.2000   153.8000   207.5940   207.5940
Income Taxes
  37.8000   41.2000   34.3000   70.0990   47.8830
Minority Interests Profit
  -   -   -   -   -
Net Income
  55   79.2000   114.7000   139.8510   139.8510

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  0.6350   0.8950   1.2400   1.4300   1.4300
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  58.7000   122   121   184.7680   184.7680
Cash Flow from Investing Activities
  -55.5000   -270.7000   -406.1000   -206.2360   -206.2360
Cash Flow from Financing
  7.1000   147.4000   296.1000   100.8210   100.8210
Decrease / Increase in Cash
  10.3000   2.4000   .4000   82.4880   82.4880
Employees
  2,031   3,720   3,665   4,400   6,307