06/11/2024  21:59:58 Chg. -1.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
61.64USD -2.25% 211,930
Turnover: 12.96 mill.
-Bid Size: - -Ask Size: - 9.31 bill.USD - 17.47

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
  376.4000   362.4000   361.8000   373.1830   435.9070
Intangible Assets
  2.6000   1.7000   2.4000   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  394.5000   399.9000   393.6000   389.9040   476.9410
Inventories
  226.4000   339   358.2000   -   -
Accounts Receivable
  176   213.7000   225.9000   272.1030   343.9300
Cash and Cash Equivalents
  351.1000   325.8000   372   466.6850   507.9910
Current Assets
  887.4000   940.3000   1,014.9000   1,285.0140   1,570.4670
Total Assets
  1,281.9000   1,340.2000   1,408.6000   1,674.9180   2,047.4080

 

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
  231   241.5000   258.2000   352.8150   473.9830
Long-term debt
  76.5000   128.5000   116.5000   15.0810   68.9420
Liabilities to Banks
  86.6000   140.2000   128.5000   116.5000   84.6000
Provisions
  4.4000   -   -   -   -
Liabilities
  389.4000   421.1000   428.7000   540.8110   671.6740
Share Capital
  .1470   .1500   .1530   .1200   .1270
Total Equity
  892.5000   919.1000   979.9000   1,134.1070   1,375.7340
Minority Interests
  40   43.1000   49.6000   58.8580   48.1780
Total liabilities equity
  1,281.9000   1,340.2000   1,408.6000   1,674.9180   2,047.4080

 

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
  1,606   1,560.3000   1,846.4000   2,377.5610   3,147.3230
Depreciation (total)
  -   -   -   .7470   52.4330
Operating Result
  -133.8000   22.3000   93.6000   209.0710   350.8240
Interest Income
  -6   -12.7000   -11.1000   -11.6290   -10.0060
Income Before Taxes
  -131   10.5000   82.2000   191.3800   333.4970
Income Taxes
  -63.5000   0.0000   21.3000   39.1840   72.4500
Minority Interests Profit
  .1000   -1   -6.1000   13.3850   29.1350
Net Income
  -67.5000   9.5000   54.8000   138.8110   231.9120

 

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
  -0.4630   0.0630   0.3630   0.9133   1.5200
Dividend per Share
  -   0.0000   0.0000   -   -

 

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
  164.9000   -3.4000   99   163.8820   232.2140
Cash Flow from Investing Activities
  -105.1000   -52.5000   -41.4000   -56.9050   -126.4830
Cash Flow from Financing
  60.4000   29.7000   -9.9000   -9.0430   -58.1760
Decrease / Increase in Cash
  120.2000   -26.8000   47.7000   97.9340   47.5550
Employees
  5,636   5,666   6,868   7,772   9,200