15/11/2024  22:00:00 Chg. -0.6200 Volume Bid01:28:44 Ask01:28:44 Market Capitalization Dividend Y. P/E Ratio
38.2200USD -1.60% 1.34 mill.
Turnover: 37.29 mill.
38.0000Bid Size: 100 38.2000Ask Size: 100 3.53 bill.USD - 12.33

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
  586.3000   685   733.4000   806.9090   889.2320
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   366.4220   104.4480
Fixed Assets
  -   -   -   1,226.2340   1,079.6240
Inventories
  229.6000   250.1000   282.4000   311.2070   358.2370
Accounts Receivable
  36.5000   36.7000   39.5000   55.1610   70.4580
Cash and Cash Equivalents
  340.3000   145.3000   245.3000   242.0580   154.5580
Current Assets
  804   597   872.3000   994.9800   809.1170
Total Assets
  1,794.3000   1,483.7000   1,797.2000   2,221.2140   1,888.7410

 

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
  82.9000   95.8000   99.1000   137.0360   156.0900
Long-term debt
  -   -   -   0.0000   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  382.8000   417.4000   442.6000   527.0440   560.7720
Share Capital
  -   -   -   .0150   .0130
Total Equity
  1,411.5000   1,066.3000   1,354.6000   1,694.1700   1,327.9690
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,794.3000   1,483.7000   1,797.2000   2,221.2140   1,888.7410

 

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
  2,274.1000   2,473.8000   2,794.9000   3,086.6080   3,323.0770
Depreciation (total)
  -   -   -   132.6640   138.1100
Operating Result
  414.2000   284.7000   374.3000   426.8310   365.3850
Interest Income
  4.7000   5.1000   2.1000   2.7130   2.3190
Income Before Taxes
  417.2000   288.8000   375.6000   427.5180   363.4500
Income Taxes
  144.3000   103.6000   138.3000   145.1580   131.0220
Minority Interests Profit
  -   -   -   -   -
Net Income
  273   185.3000   237.3000   282.3600   232.4280

 

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
  1.6400   1.2000   1.6300   1.9200   1.7000
Dividend per Share
  0.0000   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
  385.1000   282.7000   395.7000   423.1550   322.3210
Cash Flow from Investing Activities
  -35.5000   55.3000   -334   -462.2220   194.8340
Cash Flow from Financing
  -167.7000   -532.3000   37.4000   33.6660   -600.9070
Decrease / Increase in Cash
  181.2000   -195   100.1000   -3.2690   -87.5000
Employees
  16,000   17,000   20,600   22,900   24,000