2024-05-03  10:10:00 PM Chg. +0.13 Volume Bid10:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
83.92USD +0.16% 604,140
Turnover: 33.06 mill.
82.00Bid Size: 100 90.48Ask Size: 100 4.74 bill.USD 3.10% 9.54

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
  213.8000   253.4000   455.2000   555.4280   650.6780
Intangible Assets
  77.7000   107.2000   229.7000   100.9350   105.1030
Long-Term Investments
  -   -   -   89.1070   99.0730
Fixed Assets
  -   -   -   978.3800   1,232.7370
Inventories
  298   345   417.9000   565.6850   710.0010
Accounts Receivable
  115.3000   119.8000   186.2000   204.8760   150.7780
Cash and Cash Equivalents
  325.3000   417   92.2000   137.6000   155.3490
Current Assets
  875   1,017.8000   865.7000   1,096.5550   1,154.7250
Total Assets
  1,228   1,486.5000   1,685.5000   2,074.9350   2,387.4620

 

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
  146.7000   169   238   343.4700   299.6600
Long-term debt
  -   -   -   223.6200   458.2200
Liabilities to Banks
  -   -   -   -   -
Provisions
  .6000   5   34.3000   29.5000   20.4000
Liabilities
  728   796   1,149.9000   1,213.6680   1,405.9850
Share Capital
  .7000   .7000   .7000   .6630   .6530
Total Equity
  500.1000   690.5000   535.6000   861.2670   981.4770
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,228   1,486.5000   1,685.5000   2,074.9350   2,387.4620

 

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
  2,656.9000   3,209.8000   3,777.1000   4,479.6480   4,719.2900
Depreciation (total)
  -   -   -   127.5070   152.1380
Operating Result
  349.9000   478.4000   577.9000   714.6900   716.1390
Interest Income
  -4   -5.9000   -6.2000   -11.2390   -11.4560
Income Before Taxes
  346.6000   479.8000   574.4000   699.3170   685.7370
Income Taxes
  119.1000   167.5000   193.4000   245.2880   230.3760
Minority Interests Profit
  0.0000   0.0000   -3.8000   -   -
Net Income
  227.6000   312.3000   377.3000   454.0290   455.3610

 

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
  3.3100   4.5400   5.5100   6.8600   6.9000
Dividend per Share
  0.9000   1.4800   1.6800   1.9200   2.1200

 

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
  302.5000   416.1000   492.2000   529.2700   440.2310
Cash Flow from Investing Activities
  -141.1000   -163.1000   -406.7000   -246.7820   -289.0880
Cash Flow from Financing
  -227.5000   -162.5000   -409   -222.5710   -120.1250
Decrease / Increase in Cash
  -68.6000   91.7000   -324.8000   45.3520   17.7490
Employees
  3,900   4,500   5,400   7,000   8,100