2024-05-23  10:10:00 PM Chg. -0.73 Volume Bid11:24:32 PM Ask11:24:32 PM Market Capitalization Dividend Y. P/E Ratio
55.92USD -1.29% 198,379
Turnover: 6.4 mill.
55.31Bid Size: 100 56.53Ask Size: 100 1.9 bill.USD 2.07% 10.99

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  -   552   595.1000   702   799.3190
Intangible Assets
  -   76.3000   70.5000   87.9000   83.7200
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,414.1760
Inventories
  -   863.1000   1,178   1,282.1000   1,311.7020
Accounts Receivable
  -   -   -   -   371.9940
Cash and Cash Equivalents
  -   1.9000   3.4000   3   4.1820
Current Assets
  -   1,184.2000   1,611   1,732.2000   1,768.9590
Total Assets
  -   2,335.2000   2,776.7000   3,051.2000   3,183.1350

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   86.9000   121   126   132.4050
Long-term debt
  -   -   -   -   742.6100
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   1.4000   10.8000   31.6000   57.6000
Liabilities
  -   1,812.5000   2,250.2000   2,437.5000   2,516.4170
Share Capital
  -   .6850   .7350   .7370   .6200
Total Equity
  -   522.7000   526.5000   613.6000   666.7180
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   2,335.2000   2,776.7000   3,051.2000   3,183.1350

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  6,578.1000   7,520.8000   8,365.5000   8,843.2000   9,197.0990
Depreciation (total)
  33.7000   39.4000   45.3000   54   58.2600
Operating Result
  184   219.5000   240.4000   234.6000   233.6130
Interest Income
  -93.4000   -85.3000   -79.5000   -77.5000   -71.9830
Income Before Taxes
  83.1000   133.3000   141.2000   129   161.7270
Income Taxes
  -15.8000   51.7000   50   44.3000   -63.1680
Minority Interests Profit
  -   -   -   -   -
Net Income
  89.9000   76.3000   89.1000   81.6000   97.2170

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  1.7000   1.4400   1.6400   1.5400   1.8600
Dividend per Share
  0.0300   0.1000   0.1000   0.1000   0.1000

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  255   153.6000   -67.4000   126.4000   160.6500
Cash Flow from Investing Activities
  -58.7000   -157   -21.7000   -244.5000   -107.9540
Cash Flow from Financing
  -204.6000   -16.5000   90.5000   117.7000   -51.5300
Decrease / Increase in Cash
  -8.2000   -19.9000   1.5000   -.4000   1.1660
Employees
  9,200   9,200   9,300   9,100   9,300