2024-05-14  10:10:00 PM Chg. -0.01 Volume Bid10:09:36 AM Ask10:09:36 AM Market Capitalization Dividend Y. P/E Ratio
26.66USD -0.04% 119,503
Turnover: 1.42 mill.
10.72Bid Size: 100 32.37Ask Size: 100 305.96 mill.USD - -

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
  -   227.7000   241.7000   280.0370   305.7520
Intangible Assets
  -   93.1000   89   86.6530   93.8480
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   682.4090   735.4290
Inventories
  -   435.1000   505.3000   567.2610   598.1450
Accounts Receivable
  -   43.7000   48.2000   52.6460   55.2630
Cash and Cash Equivalents
  -   53.9000   59.8000   59.4470   112.8670
Current Assets
  -   595.3000   682.3000   756.8750   847.6580
Total Assets
  -   1,237.3000   1,333.8000   1,439.2840   1,583.0870

 

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
  -   138.9000   118.4000   145.4830   176.3070
Long-term debt
  -   -   -   26.9370   16.0030
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  -   519.7000   523.3000   521.1610   584.3100
Share Capital
  -   24.8000   24.5000   24.4080   24.5150
Total Equity
  -   717.6000   810.5000   918.1230   998.7770
Minority Interests
  -   2.2000   1.9000   1.9330   1.9700
Total liabilities equity
  -   1,237.3000   1,333.8000   1,439.2840   1,583.0870

 

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
  1,789.8000   2,292   2,604.8000   2,624.9720   2,859.8440
Depreciation (total)
  -   -   -   67.1350   74.3260
Operating Result
  86.1000   143.8000   168   163.4350   167.2660
Interest Income
  -1.1000   -5.1000   -5   -4.5750   -3.2270
Income Before Taxes
  85   138.8000   162.9000   158.8600   156.9890
Income Taxes
  30.4000   55.8000   51.9000   65.8780   57.6160
Minority Interests Profit
  -   -   -   -   -
Net Income
  53.2000   82   110.5000   92.6530   97.7250

 

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
  2.2800   3.5200   4.7600   3.9800   4.1600
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

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
  102.6000   145   123.2000   139.9990   189.7640
Cash Flow from Investing Activities
  -104.8000   -142.4000   -95.5000   -111.9480   -137.6930
Cash Flow from Financing
  -24   -4   -21.8000   -29.9260   -1.4490
Decrease / Increase in Cash
  -26.2000   -2.1000   6   -.3480   53.4200
Employees
  15,200   21,475   22,700   22,250   27,325