2024-05-17  9:59:57 PM Chg. -0.08 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
5.04USD -1.56% 108,740
Turnover: 548,330.54
-Bid Size: - -Ask Size: - 1.77 bill.USD 0.00% -

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
  596.2000   579.9000   674.3790   650.4620   692.4640
Intangible Assets
  120.1000   377.8000   691.2010   700.5150   1,285.4580
Long-Term Investments
  -   -   0.0000   0.0000   -
Fixed Assets
  -   -   2,456.5490   2,701.1730   3,609.3140
Inventories
  1,253.1000   1,283.3000   1,537.2000   1,814.6020   1,840.5650
Accounts Receivable
  506.3000   578.6000   672.0480   680.4170   814.1780
Cash and Cash Equivalents
  42.8000   115.9000   239.8550   319.1690   460.2450
Current Assets
  2,027.5000   2,243.7000   2,765.2320   2,917.8670   3,298.4200
Total Assets
  3,631.7000   4,090   5,221.7810   5,619.0400   6,907.7340

 

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
  403.6000   466.3000   621.2200   672.9720   761.6470
Long-term debt
  -   -   1,613.9970   2,254.1620   3,507.6850
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,744.8000   2,859.4000   3,835.0090   4,343.1490   5,683.8200
Share Capital
  1   .9950   4.0080   3.9170   3.7870
Total Equity
  886.9000   1,230.6000   1,386.7720   1,275.8910   1,223.9140
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,631.7000   4,090   5,221.7810   5,619.0400   6,907.7340

 

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
  4,525.7000   4,627.8000   5,324.7460   5,731.5490   5,731.5490
Depreciation (total)
  -   -   22.2250   23.7370   -
Operating Result
  440.1000   515.2000   563.9540   595.1180   595.1180
Interest Income
  -136.9000   -101.9000   96.3870   118.0350   118.0350
Income Before Taxes
  262.9000   395.8000   464.9680   473.8730   473.8730
Income Taxes
  30.5000   65.3000   60.4490   45.0180   45.0180
Minority Interests Profit
  -   -   -   -   -
Net Income
  164.7000   330.5000   404.5190   428.8550   428.8550

 

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
  0.4180   0.8280   1.0050   1.0700   1.0700
Dividend per Share
  0.0000   0.1500   0.3000   0.4000   0.4400

 

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
  548.9000   591.3000   508.0900   227.0070   227.0070
Cash Flow from Investing Activities
  -27.9000   -597.4000   -358.3150   -276.8000   -276.8000
Cash Flow from Financing
  -513.1000   93.8000   -23.7650   132.9820   132.9820
Decrease / Increase in Cash
  7.5000   73.1000   123.9920   79.3140   79.3140
Employees
  51,500   49,700   59,500   65,300   67,800