2024-05-03  10:00:00 PM Chg. +1.6800 Volume Bid11:30:00 PM Ask11:30:00 PM Market Capitalization Dividend Y. P/E Ratio
73.6800USD +2.33% 2.08 mill.
Turnover: 99.17 mill.
73.0000Bid Size: 200 76.0000Ask Size: 100 7.4 bill.USD - 29.12

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
  348.8000   454.8890   494.0670   604.6600   713.0310
Intangible Assets
  195.5000   194.1760   198.6010   197.6080   196.2050
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,034.9440   1,081.1490   1,175.8670   1,282.0960
Inventories
  118.3000   142.7930   165.4340   204.4640   229.5420
Accounts Receivable
  9.5000   14.0910   20.4240   25.2280   25.8930
Cash and Cash Equivalents
  77.7000   130.5130   136.0690   12.4650   19.4790
Current Assets
  231.6000   334.1290   345.2150   264.0260   299.5070
Total Assets
  1,172.4000   1,369.0730   1,426.3640   1,439.8930   1,581.6030

 

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
  111.2000   112.8770   134.4800   157.5500   119.0340
Long-term debt
  -   370.1730   275.5000   372.3660   473.4890
Liabilities to Banks
  -   -   -   -   -
Provisions
  33   60   50.3000   75.7000   95.5000
Liabilities
  658.6000   683.6840   603.3720   766.9840   930.9090
Share Capital
  .1470   .1520   .1530   .1400   .1320
Total Equity
  513.8000   685.3890   822.9920   672.9090   650.6940
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,172.4000   1,369.0730   1,426.3640   1,439.8930   1,581.6030

 

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
  2,437.9000   2,967.4240   3,593.0310   4,046.3850   4,664.6120
Depreciation (total)
  -   60.3620   69.1690   80.4140   96.7440
Operating Result
  139.5000   199.7110   228.7540   212.9320   226.0700
Interest Income
  -37.2000   -25.0630   -17.7230   -14.7940   -21.1770
Income Before Taxes
  84.1000   174.1060   205.9930   198.5920   205.5180
Income Taxes
  32.7000   -66.4140   -77.0020   -74.2860   -47.0780
Minority Interests Profit
  -   -   -   -   -
Net Income
  51.3000   107.6920   128.9910   124.3060   158.4400

 

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
  0.3800   0.7200   0.8400   0.8400   1.1700
Dividend per Share
  0.0000   -   -   -   -

 

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
  160.6000   181.2180   239.8980   254.3510   309.5670
Cash Flow from Investing Activities
  -86.3000   -126.6710   -128.3120   -180.8030   -198.5940
Cash Flow from Financing
  -63.9000   -1.6860   -106.0300   -197.1520   -103.9590
Decrease / Increase in Cash
  10.4000   52.8610   5.5560   -123.6040   7.0140
Employees
  14,000   17,000   20,000   24,000   27,000