11/13/2024  9:59:58 PM Chg. -0.61 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
97.98USD -0.62% 55,169
Turnover: 5.49 mill.
-Bid Size: - -Ask Size: - 4.31 bill.USD 0.94% 5.67

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
  -   383.4000   430.4000   487.6000   665.9000
Intangible Assets
  -   0.0000   0.0000   -   447.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   771.6000   1,920.3000
Inventories
  -   1,304.1000   1,397   1,488   2,439
Accounts Receivable
  -   1,088.2000   1,205.3000   1,374   1,567.6000
Cash and Cash Equivalents
  -   486.8000   301   247.6000   193.6000
Current Assets
  -   3,016.3000   3,032.9000   3,257.6000   4,407.3000
Total Assets
  -   3,611.4000   3,715.8000   4,029.2000   6,327.6000

 

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
  -   182.6000   155.9000   162.9000   277.7000
Long-term debt
  -   -   -   0.0000   1,363.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   135   129.6000   113.1000   166.8000
Liabilities
  -   1,332.3000   1,385.9000   1,466.1000   3,517.2000
Share Capital
  -   15.6000   15.7000   15.7000   15.7000
Total Equity
  -   2,279.1000   2,329.9000   2,563.1000   2,810.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   3,611.4000   3,715.8000   4,029.2000   6,327.6000

 

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
  3,437.4000   3,749.2000   3,983.4000   4,209.2000   5,736.3000
Depreciation (total)
  -   -   -   110.2000   149.7000
Operating Result
  372.5000   507.4000   560.5000   570.5000   576.6000
Interest Income
  -72.1000   -5.3000   -3.6000   -4   -36
Income Before Taxes
  300.4000   502.1000   556.9000   566.5000   540.6000
Income Taxes
  100   177.7000   197   198.5000   159.3000
Minority Interests Profit
  0.0000   0.0000   0.0000   -   -
Net Income
  200.4000   324.4000   359.9000   368   381.3000

 

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
  2.3400   3.7600   4.3700   4.5900   4.7700
Dividend per Share
  0.0000   0.2000   0.4800   0.6000   0.7200

 

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
  323.1000   325.2000   312.7000   235.5000   283
Cash Flow from Investing Activities
  -55.6000   -97.8000   -190.9000   -160.4000   -1,652.6000
Cash Flow from Financing
  -282.3000   -40   -308.1000   -124.8000   1,320.9000
Decrease / Increase in Cash
  -14.8000   187.4000   -186.3000   -49.7000   -48.7000
Employees
  16,229   16,555   17,877   18,179   28,949