2024-06-07  10:10:00 PM Chg. -1.86 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
258.10USD -0.72% 286,773
Turnover: 39.32 mill.
209.40Bid Size: 100 277.07Ask Size: 100 7.07 bill.USD 0.74% 7.10

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
  373.8000   425.1000   481.2000   816.7450   876.6600
Intangible Assets
  59.1000   62.4000   71.2000   150.8920   157.6990
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,265.4230   1,348.4340
Inventories
  506.5000   723.3000   859   1,249.6590   1,470.9870
Accounts Receivable
  99.4000   133.1000   170.5000   295.3790   308.4620
Cash and Cash Equivalents
  20.9000   42.8000   23.7000   29.8980   45.0080
Current Assets
  648.2000   933.2000   1,081.5000   1,615.5090   1,878.8650
Total Assets
  1,146.1000   1,492.7000   1,725.1000   2,880.9320   3,227.2990

 

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
  31.7000   41.6000   51.2000   70.8530   70.8710
Long-term debt
  -   -   -   609.0660   606.4630
Liabilities to Banks
  -   -   -   -   -
Provisions
  72.7000   81.6000   94.1000   199.1000   220.2000
Liabilities
  779   1,064.6000   1,190.4000   2,207.8270   2,399.1350
Share Capital
  279.8000   269.1000   268.6000   -   -
Total Equity
  367.1000   428.1000   534.7000   673.1050   828.1640
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,146.1000   1,492.7000   1,725.1000   2,880.9320   3,227.2990

 

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
  2,632.7000   3,316.5000   4,005.7000   5,390.3260   7,864.2520
Depreciation (total)
  16.4000   17.1000   20   26.3630   41.6000
Operating Result
  110.8000   148.4000   183.5000   231.8990   302.7350
Interest Income
  -23.3000   -22.4000   -20.8000   -   -
Income Before Taxes
  88.3000   128.5000   165.8000   210.4950   262.7040
Income Taxes
  33.1000   49.1000   60.6000   -74.9550   -79.7050
Minority Interests Profit
  -   -   -   -   -
Net Income
  58.9000   80.4000   106   138.7200   182.9990

 

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
  2.2400   3.1300   4.1100   5.3100   6.9600
Dividend per Share
  0.2600   0.4700   0.3900   -   -

 

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
  -.8000   -212.5000   32.1000   30.3190   74.2090
Cash Flow from Investing Activities
  -39.4000   -99   -130.3000   -736.3320   -169.7330
Cash Flow from Financing
  -51.7000   333.5000   79.1000   712.2250   110.6340
Decrease / Increase in Cash
  11.5000   22   -19.2000   6.2120   15.1100
Employees
  4,397   5,043   5,700   8,827   9,574