2024-05-02  10:10:00 PM Chg. +0.60 Volume Bid10:48:05 PM Ask10:48:05 PM Market Capitalization Dividend Y. P/E Ratio
98.73USD +0.61% 538,224
Turnover: 37.19 mill.
90.02Bid Size: 100 105.25Ask Size: 100 5.26 bill.USD 1.82% 14.10

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  164.4000   143.8000   169.8620   234.0450   344.2670
Intangible Assets
  114.2000   97.8000   119.7830   169.0180   507.3910
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   564.6690   727.4070   1,308.6060
Inventories
  186.1000   153   216.3540   246.1150   403.8690
Accounts Receivable
  221.6000   230.9000   264.9270   244.0520   370.0850
Cash and Cash Equivalents
  218.6000   236.6000   289.3360   183.4780   209.9020
Current Assets
  684.9000   830.7000   844.0490   775.8410   1,016.8580
Total Assets
  1,243.1000   1,328.3000   1,408.7180   1,503.2480   2,325.4640

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  143.1000   135   164.6190   162.5870   263.7740
Long-term debt
  -   -   -   -   360
Liabilities to Banks
  -   -   -   -   -
Provisions
  116.3000   126.1000   144.7000   159.5000   258.3000
Liabilities
  392.2000   435.7000   431.0210   438.0610   1,060.2420
Share Capital
  6.2000   6.2000   6.2210   6.2310   6.2440
Total Equity
  850.8000   892.6000   977.6970   1,065.1870   1,265.2220
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,243.1000   1,328.3000   1,408.7180   1,503.2480   2,325.4640

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  3,084.7000   3,241.8000   3,525.4560   4,006.8190   4,582.1120
Depreciation (total)
  11.1000   12.5000   12.9200   31.3810   52.5750
Operating Result
  177.5000   219.4000   -   -   -
Interest Income
  3.2000   2.6000   1.5670   1.1120   -.8490
Income Before Taxes
  180.7000   222   252.8190   292.8950   383.3130
Income Taxes
  59   70.3000   77.3030   90.8860   125.2910
Minority Interests Profit
  -   -   -   -   -
Net Income
  121.7000   152.9000   179.0020   199.3850   256.5190

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  2.2600   2.8800   3.3600   3.7500   4.8900
Dividend per Share
  0.6000   2.2200   1.9200   1.0800   1.2000

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  118.8000   145.1000   149.2610   247.8600   341.2090
Cash Flow from Investing Activities
  -7.9000   -14   2.9280   -234.9680   -601.4730
Cash Flow from Financing
  -107.8000   -113.1000   -99.4540   -118.7500   286.6880
Decrease / Increase in Cash
  3   18   52.7350   -105.8580   26.4240
Employees
  8,800   8,300   9,400   10,450   14,900