2024-04-15  10:10:00 PM Chg. 0.00 Volume Bid10:43:06 AM Ask10:43:06 AM Market Capitalization Dividend Y. P/E Ratio
6.56USD 0.00% 6.22 mill.
Turnover: 35.36 mill.
6.50Bid Size: 1,000 6.59Ask Size: 400 2.79 bill.USD - 7.63

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
  224   305.5640   538.5310   804.2110   885.7740
Intangible Assets
  24.1000   26.2300   75.6860   64.3100   46.9950
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  448.9000   545.6840   1,370.1370   -   1,668.6880
Inventories
  469   536.7140   783.0310   917.4910   1,158.5480
Accounts Receivable
  210   279.8350   433.6380   622.6850   609.6700
Cash and Cash Equivalents
  347.5000   593.1750   129.8520   250.4700   312.4830
Current Assets
  1,128.8000   1,549.3990   1,498.7630   1,965.1530   2,337.6790
Total Assets
  1,577.7000   2,095.0830   2,868.9000   3,644.3310   4,006.3670

 

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
  165.5000   210.4320   200.4600   409.6790   561.1080
Long-term debt
  -   255.2500   352   790.3880   765.0460
Liabilities to Banks
  100   0.0000   0.0000   0.0000   125
Provisions
  -   -   -   -   -
Liabilities
  524.4000   744.7830   1,200.6780   1,613.4310   1,987.7250
Share Capital
  .0700   -   -   .0730   .0740
Total Equity
  1,053.4000   1,350.3000   1,668.2220   2,030.9000   2,018.6420
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,577.7000   2,095.0830   2,868.9000   3,644.3310   4,006.3670

 

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
  2,332.1000   3,084.3700   3,963.3130   4,825.3350   4,976.5530
Depreciation (total)
  -   72.0930   100.9400   -   -
Operating Result
  265.1000   353.9550   408.5470   417.4710   27.8430
Interest Income
  -2.9000   -5.3350   -14.6280   -26.4340   -34.5380
Income Before Taxes
  261   342.2100   386.6850   388.2820   -10.3090
Income Taxes
  98.7000   134.1680   154.1120   131.3030   37.9510
Minority Interests Profit
  -   -   -   -   -
Net Income
  162.3000   208.0420   232.5730   256.9790   -48.2600

 

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
  0.7700   -   -   0.7200   -0.1100
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
  120.1000   219.0330   -44.1040   304.4870   237.4600
Cash Flow from Investing Activities
  -238.1000   -152.3120   -847.4750   -381.1390   -282.9870
Cash Flow from Financing
  126.8000   182.3060   440.0780   205.9950   106.7590
Decrease / Increase in Cash
  5.6000   245.6860   -463.3230   120.6180   65.4100
Employees
  7,800   10,700   13,400   15,200   15,800