2024-05-02  9:59:55 PM Chg. -2.78 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
251.25USD -1.09% 10,362
Turnover: 2.6 mill.
-Bid Size: - -Ask Size: - 6.88 bill.USD 0.76% 6.91

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
  -   373.8000   425.1000   481.2000   816.7450
Intangible Assets
  -   59.1000   62.4000   71.2000   150.8920
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,265.4230
Inventories
  -   506.5000   723.3000   859   1,249.6590
Accounts Receivable
  -   99.4000   133.1000   170.5000   295.3790
Cash and Cash Equivalents
  -   20.9000   42.8000   23.7000   29.8980
Current Assets
  -   648.2000   933.2000   1,081.5000   1,615.5090
Total Assets
  -   1,146.1000   1,492.7000   1,725.1000   2,880.9320

 

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
  -   31.7000   41.6000   51.2000   70.8530
Long-term debt
  -   -   -   -   609.0660
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   72.7000   81.6000   94.1000   199.1000
Liabilities
  -   779   1,064.6000   1,190.4000   2,207.8270
Share Capital
  -   279.8000   269.1000   268.6000   -
Total Equity
  -   367.1000   428.1000   534.7000   673.1050
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   1,146.1000   1,492.7000   1,725.1000   2,880.9320

 

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
  2,036.6000   2,632.7000   3,316.5000   4,005.7000   5,390.3260
Depreciation (total)
  17   16.4000   17.1000   20   26.3630
Operating Result
  46.5000   110.8000   148.4000   183.5000   231.8990
Interest Income
  -24.9000   -23.3000   -22.4000   -20.8000   -
Income Before Taxes
  22.2000   88.3000   128.5000   165.8000   210.4950
Income Taxes
  8.6000   33.1000   49.1000   60.6000   -74.9550
Minority Interests Profit
  -   -   -   -   -
Net Income
  13.7000   58.9000   80.4000   106   138.7200

 

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
  0.5300   2.2400   3.1300   4.1100   5.3100
Dividend per Share
  0.1500   0.2600   0.4700   0.3900   -

 

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
  -21.3000   -.8000   -212.5000   32.1000   30.3190
Cash Flow from Investing Activities
  -20   -39.4000   -99   -130.3000   -736.3320
Cash Flow from Financing
  37.8000   -51.7000   333.5000   79.1000   712.2250
Decrease / Increase in Cash
  -3.5000   11.5000   22   -19.2000   6.2120
Employees
  4,039   4,397   5,043   5,700   8,827