15/11/2024  21:59:58 Chg. -1.04 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
220.21USD -0.47% 40,220
Turnover: 8.87 mill.
-Bid Size: - -Ask Size: - 21.73 bill.USD 0.92% 57.47

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
  386.4000   432   454.4000   493.1000   1,064.3000
Intangible Assets
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  157.7000   144.4000   155.1000   160.8000   192.8000
Accounts Receivable
  280.3000   275.9000   313.7000   325.3000   471.5000
Cash and Cash Equivalents
  150.8000   142   152.8000   167.7000   248.8000
Current Assets
  651.9000   613.9000   674.7000   720.0400   972.5000
Total Assets
  1,405.7000   1,761.1000   1,887.2000   2,099.5000   5,346.4000

 

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
  83.2000   79.4000   102.4000   99.3000   139.6000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  111.8000   45.2000   59.1000   79.1000   268.5000
Liabilities
  583   814.1000   845.9000   1,025.8000   2,307.5000
Share Capital
  244.1000   239.6000   246.2000   264.9000   2,151.7190
Total Equity
  822.7000   947   1,041.2000   1,073.6000   3,038.9000
Minority Interests
  1.3000   2   2.5000   2   15.9000
Total liabilities equity
  1,405.7000   1,761.1000   1,887.2000   2,099.5000   5,346.4000

 

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
  1,406.8000   1,501.9000   1,622.3000   1,850.3000   2,238.8000
Depreciation (total)
  -   -   -   -   -
Operating Result
  222.3000   242.8000   206.8000   227.2000   212.9000
Interest Income
  -12.1000   -15.7000   -18.8000   -19.2000   -42.7000
Income Before Taxes
  211.1000   227.1000   188.4000   208.8000   171.9000
Income Taxes
  75   67.1000   58.9000   73.8000   60.3000
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   -.8000
Net Income
  136.1000   160   129.4000   135.1000   110.8000

 

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
  2.3300   2.7400   2.2000   2.2700   1.5700
Dividend per Share
  0.6600   0.7400   0.8200   0.9000   0.9800

 

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
  149.4000   227.8000   209.6000   246   254.7000
Cash Flow from Investing Activities
  -101.3000   -487.1000   -148.7000   -283.8000   -729.6000
Cash Flow from Financing
  -88.1000   254.2000   -54.2000   69.8000   560.3000
Decrease / Increase in Cash
  -42.2000   -8.8000   10.8000   14.9000   81.2000
Employees
  5,000   6,000   6,000   7,600   14,000