2024-05-23  10:10:00 PM Chg. -0.73 Volume Bid2024-05-23 Ask2024-05-23 Market Capitalization Dividend Y. P/E Ratio
55.92USD -1.29% 198,379
Turnover: 6.4 mill.
37.00Bid Size: 300 88.15Ask Size: 100 1.9 bill.USD 2.07% 10.99

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
  552   595.1000   702   799.3190   886.9020
Intangible Assets
  76.3000   70.5000   87.9000   83.7200   80.8760
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,414.1760   1,479.2690
Inventories
  863.1000   1,178   1,282.1000   1,311.7020   1,599.5810
Accounts Receivable
  -   -   -   371.9940   378.5200
Cash and Cash Equivalents
  1.9000   3.4000   3   4.1820   3.6250
Current Assets
  1,184.2000   1,611   1,732.2000   1,768.9590   2,083.1120
Total Assets
  2,335.2000   2,776.7000   3,051.2000   3,183.1350   3,562.3810

 

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
  86.9000   121   126   132.4050   131.2040
Long-term debt
  -   -   -   742.6100   781.1450
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.4000   10.8000   31.6000   57.6000   73.3000
Liabilities
  1,812.5000   2,250.2000   2,437.5000   2,516.4170   2,833.3330
Share Capital
  .6850   .7350   .7370   .6200   .6260
Total Equity
  522.7000   526.5000   613.6000   666.7180   729.0480
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,335.2000   2,776.7000   3,051.2000   3,183.1350   3,562.3810

 

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
  7,520.8000   8,365.5000   8,843.2000   9,197.0990   9,624.2990
Depreciation (total)
  39.4000   45.3000   54   58.2600   68.7990
Operating Result
  219.5000   240.4000   234.6000   233.6130   217.2930
Interest Income
  -85.3000   -79.5000   -77.5000   -71.9830   -72.2360
Income Before Taxes
  133.3000   141.2000   129   161.7270   145.1560
Income Taxes
  51.7000   50   44.3000   -63.1680   -57.0650
Minority Interests Profit
  -   -   -   -   -
Net Income
  76.3000   89.1000   81.6000   97.2170   86.3110

 

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
  1.4400   1.6400   1.5400   1.8600   1.7100
Dividend per Share
  0.1000   0.1000   0.1000   0.1000   0.1100

 

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
  153.6000   -67.4000   126.4000   160.6500   69.4910
Cash Flow from Investing Activities
  -157   -21.7000   -244.5000   -107.9540   -163.6490
Cash Flow from Financing
  -16.5000   90.5000   117.7000   -51.5300   93.6010
Decrease / Increase in Cash
  -19.9000   1.5000   -.4000   1.1660   -.5570
Employees
  9,200   9,300   9,100   9,300   9,800