2024-06-04  9:59:57 PM Chg. +0.31 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
220.54USD +0.14% 53,931
Turnover: 11.79 mill.
-Bid Size: - -Ask Size: - 17.97 bill.USD 1.81% 17.34

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
  778   840.1000   1,203.3820   1,347.8850   1,522.5740
Intangible Assets
  50.5000   98.9000   110.1620   109.4400   140.8350
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,585.8140   1,746.6460   2,062.6180
Inventories
  1,015   1,096.2000   1,390.7670   1,527.1870   1,638.6320
Accounts Receivable
  38.3000   34.6000   80.2920   61.3950   75.1990
Cash and Cash Equivalents
  734.4000   345.2000   221.6790   118.9360   164.7770
Current Assets
  1,868.4000   1,595.9000   1,850.3840   1,812.6900   1,995.6780
Total Assets
  2,996.5000   2,887.8000   3,436.1980   3,559.3360   4,058.2960

 

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
  510.4000   507.2000   614.5110   677.8640   755.5370
Long-term debt
  -   -   5.9130   5.3240   4.6790
Liabilities to Banks
  -   -   -   -   -
Provisions
  29.5000   68.7000   19.8000   47.7000   46.3000
Liabilities
  1,363.7000   1,300.5000   1,603.9730   1,770.1490   2,128.8070
Share Capital
  1.2000   1.2000   .9320   .8690   .8560
Total Equity
  1,632.7000   1,587.3000   1,832.2250   1,789.1870   1,929.4890
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,996.5000   2,887.8000   3,436.1980   3,559.3360   4,058.2960

 

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
  5,211.8000   5,836.1000   6,814.4790   7,270.9650   7,921.9810
Depreciation (total)
  -   -   179.4310   193.5940   233.8340
Operating Result
  432   523.7000   554.0590   535.1920   449.8540
Interest Income
  -13.9000   -6   -3.2150   -4.0120   -5.8560
Income Before Taxes
  432   489.8000   556.0140   530.8750   458.4220
Income Taxes
  168.1000   199.1000   211.8160   200.4840   171.0260
Minority Interests Profit
  -   -   -   -   -
Net Income
  263.9000   290.7000   344.1980   330.3910   287.3960

 

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
  2.1900   2.3900   2.8900   2.8700   2.5900
Dividend per Share
  0.5000   2.5000   0.5000   0.5500   0.6050

 

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
  410.4000   438.3000   605.9780   643.5140   758.9830
Cash Flow from Investing Activities
  -199.6000   -324.4000   -305.0200   -372.4340   -550.3240
Cash Flow from Financing
  -22.5000   -503.1000   -260.9130   -373.7170   -162.8650
Decrease / Increase in Cash
  188.4000   -389.2000   39.9480   -102.7430   45.8410
Employees
  28,400   29,800   34,300   37,600   37,200