11/20/2019  5:31:23 PM Chg. -0.16 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
64.64USD -0.25% 4,138
Turnover: 264,594.95
-Bid Size: - -Ask Size: - 3.57 bill.USD 2.04% 9.10

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
  143.8000   169.9000   234   344.3000   425.2000
Intangible Assets
  97.8000   119.8000   169   507.4000   443.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  153   216.4000   246.1000   403.9000   460.5000
Accounts Receivable
  230.9000   264.9000   244.1000   392.6000   484.8000
Cash and Cash Equivalents
  236.6000   289.3000   183.5000   209.9000   223.3000
Current Assets
  830.7000   844   775.8000   1,016.9000   1,180.2000
Total Assets
  1,328.3000   1,408.7000   1,503.2000   2,325.5000   2,557.9000

 

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
  135   164.6000   162.6000   263.8000   328.6000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  126.1000   144.7000   159.5000   258.3000   331
Liabilities
  435.7000   431   438   1,060.3000   981.4000
Share Capital
  6.2000   6.2000   6.2000   6.2000   6.3000
Total Equity
  892.6000   977.7000   1,065.2000   1,265.2000   1,576.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,328.3000   1,408.7000   1,503.2000   2,325.5000   2,557.9000

 

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
  3,241.8000   3,525.5000   4,006.8000   4,582.1000   7,247
Depreciation (total)
  12.5000   13.6000   16   28   63.9000
Operating Result
  219.4000   251.2000   291.8000   384.2000   565.2000
Interest Income
  2.6000   1.6000   1.1000   -.9000   -8.8000
Income Before Taxes
  222   252.8000   292.9000   383.3000   556.4000
Income Taxes
  70.3000   77.3000   90.9000   125.3000   182.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  152.9000   179   199.4000   256.5000   374.3000

 

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
  2.8800   3.3600   3.7500   4.8900   7.1200
Dividend per Share
  2.2200   1.8100   1.0800   1.2000   1.3200

 

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
  145.1000   149.3000   247.9000   341.2000   419.3000
Cash Flow from Investing Activities
  -14   2.9000   -235   -601.5000   -116.7000
Cash Flow from Financing
  -113.1000   -99.5000   -118.8000   286.7000   -289.3000
Decrease / Increase in Cash
  18   52.7000   -105.9000   26.4000   13.4000
Employees
  8,300   9,400   10,450   14,900   17,800