2024-04-26  9:59:47 PM Chg. +0.02 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
4.49USD +0.45% 82,251
Turnover: 371,270.94
-Bid Size: - -Ask Size: - 1.57 bill.USD 0.00% -

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
  579.9000   674.3790   650.4620   692.4640   623.9910
Intangible Assets
  377.8000   691.2010   700.5150   1,285.4580   1,402.8570
Long-Term Investments
  -   0.0000   0.0000   -   -
Fixed Assets
  -   2,456.5490   2,701.1730   3,609.3140   3,508.4050
Inventories
  1,283.3000   1,537.2000   1,814.6020   1,840.5650   1,874.9900
Accounts Receivable
  578.6000   672.0480   680.4170   814.1780   903.3180
Cash and Cash Equivalents
  115.9000   239.8550   319.1690   460.2450   421.5660
Current Assets
  2,243.7000   2,765.2320   2,917.8670   3,298.4200   3,386.3700
Total Assets
  4,090   5,221.7810   5,619.0400   6,907.7340   6,894.7750

 

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
  466.3000   621.2200   672.9720   761.6470   867.6490
Long-term debt
  -   1,613.9970   2,254.1620   3,507.6850   3,702.0540
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,859.4000   3,835.0090   4,343.1490   5,683.8200   6,208.5730
Share Capital
  .9950   4.0080   3.9170   3.7870   3.6010
Total Equity
  1,230.6000   1,386.7720   1,275.8910   1,223.9140   686.2020
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,090   5,221.7810   5,619.0400   6,907.7340   6,894.7750

 

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
  4,627.8000   5,324.7460   5,731.5490   5,731.5490   6,471.4100
Depreciation (total)
  -   22.2250   23.7370   -   -
Operating Result
  515.2000   563.9540   595.1180   595.1180   723.0680
Interest Income
  -101.9000   96.3870   118.0350   118.0350   174.4350
Income Before Taxes
  395.8000   464.9680   473.8730   473.8730   537.2700
Income Taxes
  65.3000   60.4490   45.0180   45.0180   473.2790
Minority Interests Profit
  -   -   -   -   -
Net Income
  330.5000   404.5190   428.8550   428.8550   61.8940

 

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
  0.8280   1.0050   1.0700   1.0700   0.1700
Dividend per Share
  0.1500   0.3000   0.4000   0.4400   0.6000

 

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
  591.3000   508.0900   227.0070   227.0070   655.7180
Cash Flow from Investing Activities
  -597.4000   -358.3150   -276.8000   -276.8000   -104.5130
Cash Flow from Financing
  93.8000   -23.7650   132.9820   132.9820   -585.7680
Decrease / Increase in Cash
  73.1000   123.9920   79.3140   79.3140   -38.6790
Employees
  49,700   59,500   65,300   67,800   67,200