2024-11-15  10:00:00 PM Chg. -0.6200 Volume Bid1:28:44 AM Ask1:28:44 AM 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

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
  685   733.4000   806.9090   889.2320   863.1370
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   366.4220   104.4480   36.6000
Fixed Assets
  -   -   1,226.2340   1,079.6240   998.9400
Inventories
  250.1000   282.4000   311.2070   358.2370   330.2230
Accounts Receivable
  36.7000   39.5000   55.1610   70.4580   75.7230
Cash and Cash Equivalents
  145.3000   245.3000   242.0580   154.5580   265.2760
Current Assets
  597   872.3000   994.9800   809.1170   834.3610
Total Assets
  1,483.7000   1,797.2000   2,221.2140   1,888.7410   1,833.3010

 

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
  95.8000   99.1000   137.0360   156.0900   118.0350
Long-term debt
  -   -   0.0000   0.0000   150
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  417.4000   442.6000   527.0440   560.7720   696.0740
Share Capital
  -   -   .0150   .0130   .0120
Total Equity
  1,066.3000   1,354.6000   1,694.1700   1,327.9690   1,137.2270
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,483.7000   1,797.2000   2,221.2140   1,888.7410   1,833.3010

 

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
  2,473.8000   2,794.9000   3,086.6080   3,323.0770   3,445.1340
Depreciation (total)
  -   -   132.6640   138.1100   142.7220
Operating Result
  284.7000   374.3000   426.8310   365.3850   353.5790
Interest Income
  5.1000   2.1000   2.7130   2.3190   .9430
Income Before Taxes
  288.8000   375.6000   427.5180   363.4500   350.0310
Income Taxes
  103.6000   138.3000   145.1580   131.0220   125.5420
Minority Interests Profit
  -   -   -   -   -
Net Income
  185.3000   237.3000   282.3600   232.4280   224.4890

 

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
  1.2000   1.6300   1.9200   1.7000   1.7900
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  282.7000   395.7000   423.1550   322.3210   413.4200
Cash Flow from Investing Activities
  55.3000   -334   -462.2220   194.8340   -26.7650
Cash Flow from Financing
  -532.3000   37.4000   33.6660   -600.9070   -272.8300
Decrease / Increase in Cash
  -195   100.1000   -3.2690   -87.5000   110.7180
Employees
  17,000   20,600   22,900   24,000   24,000