06/06/2024  21:59:51 Chg. +0.59 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
58.64USD +1.02% 11,691
Turnover: 684,352.68
-Bid Size: - -Ask Size: - 4.4 bill.USD 8.80% 3.77

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
  222.6000   266   314.9350   358.7900   392.2740
Intangible Assets
  -   -   10.4230   7.5600   4.9580
Long-Term Investments
  -   -   6.7860   18.8430   53.9750
Fixed Assets
  -   -   366.2680   419.6890   485.4820
Inventories
  117.2000   148   146.1170   146.2600   154.7990
Accounts Receivable
  58.6000   79.4000   82.9780   99.0130   62.0120
Cash and Cash Equivalents
  97.1000   25   14.5210   8.6670   29.0460
Current Assets
  442.2000   414.9000   445.3930   508.9640   626.2830
Total Assets
  726.3000   745.6000   811.6610   928.6530   1,111.7650

 

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
  55.2000   47.2000   38.9740   44.7090   36.2620
Long-term debt
  -   -   50.8770   40.7950   9.2500
Liabilities to Banks
  -   -   -   -   -
Provisions
  75.5000   96.2000   94.3000   100.6000   95.4000
Liabilities
  247   227.6000   216.9160   224.0910   194.4040
Share Capital
  .3750   .3750   .7020   -.7030   .7030
Total Equity
  479.3000   518   594.7450   704.5620   917.3610
Minority Interests
  .2000   .3000   .9120   .9980   2.0860
Total liabilities equity
  726.3000   745.6000   811.6610   928.6530   1,111.7650

 

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
  1,113.1000   1,288.1000   1,440.9070   1,576.1280   1,908.6500
Depreciation (total)
  -   -   37.2030   40.7080   44.5920
Operating Result
  88.7000   59.6000   146.0520   235.3350   470.3140
Interest Income
  -3.7000   -4.9000   -2.6560   -.5150   3.1580
Income Before Taxes
  139.1000   75.6000   161.8420   246.5490   487.2490
Income Taxes
  49.1000   24.8000   52.0350   84.2680   169.2020
Minority Interests Profit
  -.2000   -.3000   .6000   1.0270   2.0060
Net Income
  89.7000   50.4000   109.2070   161.2540   316.0410

 

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
  1.8800   1.0500   2.2700   3.3500   6.5600
Dividend per Share
  0.6250   0.3750   0.3650   1.1100   2.1750

 

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
  98.1000   57.5000   123.9200   195.3300   381.8380
Cash Flow from Investing Activities
  -27   -88.3000   -99.3830   -141.6320   -212.5490
Cash Flow from Financing
  -31.6000   -41.3000   -35   -59.5520   -148.9100
Decrease / Increase in Cash
  39.4000   -72.1000   -10.4630   -5.8540   20.3790
Employees
  2,175   2,479   2,645   2,872   3,277