2024-05-14  9:59:56 PM Chg. +0.34 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
10.38USD +3.39% 13,843
Turnover: 142,828.45
-Bid Size: - -Ask Size: - 616.36 mill.USD - 25.29

Assets

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Property and Equipment
  278.5000   338.6000   483.9600   572.4520   616.6050
Intangible Assets
  52.5000   49.5000   134.9890   125.8300   222.3140
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   918.9430   996.4480   1,240.9650
Inventories
  578.6000   702.2000   834.7220   982.5590   1,021.6630
Accounts Receivable
  305.2000   339.6000   449.8700   474.4940   489.7080
Cash and Cash Equivalents
  16.1000   11.1000   16.1160   17.3800   18.5930
Current Assets
  946.9000   1,115.2000   1,378.2900   1,553.7420   1,611.1900
Total Assets
  1,493.9000   1,729.9000   2,297.2330   2,550.1900   2,852.1550

 

Liabilities

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Accounts Payable
  242.2000   283.9000   385.8900   390.1340   445.4300
Long-term debt
  -   130.6000   448.1700   537.7730   588.2580
Liabilities to Banks
  0.0000   130.6000   415.7000   363   426.5000
Provisions
  36.3000   41.5000   51   65.6000   95.2000
Liabilities
  515.2000   630.8000   1,053.8690   1,164.6570   1,332.6510
Share Capital
  .5000   .5000   .4980   .5010   .5040
Total Equity
  978.7000   1,099.1000   1,243.3640   1,385.5330   1,519.5040
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  1,493.9000   1,729.9000   2,297.2330   2,550.1900   2,852.1550

 

Income Statement

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Revenues
  5,236   6,064.4000   6,794.4470   8,184.9780   8,470.2860
Depreciation (total)
  -   -   48.7580   63.8000   71.0060
Operating Result
  155.2000   185.5000   210.7880   241.9570   224.1090
Interest Income
  -4   -5.3000   -7.2450   -14.1420   -15.1440
Income Before Taxes
  150.8000   174.1000   207.4000   229.8000   208.2000
Income Taxes
  59.4000   66.3000   81.9260   91.0350   82.4560
Minority Interests Profit
  -   -   -   -   -
Net Income
  91.3000   107.9000   125.4820   138.7340   125.7660

 

Per Share

2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
Earnings per Share
  1.8700   2.1900   2.5300   2.7700   2.5000
Dividend per Share
  0.0000   0.0000   -   -   -

 

Cash Flow

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Cash Flow from Operating Activities
  66.2000   44.3000   62.4190   48.8640   296.6090
Cash Flow from Investing Activities
  -34.5000   -72.3000   -352.7930   -142.0690   -350.9150
Cash Flow from Financing
  -32.8000   22.3000   295.3570   94.4270   56.3460
Decrease / Increase in Cash
  -.7000   -5   5.0050   1.2640   1.2130
Employees
  7,000   7,300   8,700   8,700   9,554