2024-04-26  10:10:00 PM Chg. +0.07 Volume Bid1:18:03 AM Ask1:18:03 AM Market Capitalization Dividend Y. P/E Ratio
72.27USD +0.10% 268,103
Turnover: 12.74 mill.
71.81Bid Size: 100 72.82Ask Size: 100 8.7 bill.USD 1.33% 24.50

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
  365.9000   391.5000   384.9000   419.3000   451.6650
Intangible Assets
  58.3000   53.5000   46.2000   41.3000   36.0450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   717.1340
Inventories
  203.6000   271.5000   256.1000   234.8000   253.3510
Accounts Receivable
  358.9000   445.7000   438.8000   430.8000   474.1570
Cash and Cash Equivalents
  232   273.5000   225.8000   224.1000   296.4180
Current Assets
  860.2000   1,066.6000   1,085.7000   1,055.7000   1,225.2770
Total Assets
  1,499.5000   1,726.1000   1,730.1000   1,743.6000   1,942.4110

 

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
  165.9000   215.9000   199.2000   186.5000   216.6030
Long-term debt
  -   -   -   -   243.7260
Liabilities to Banks
  50   13.1000   95.1000   9.2000   185.3000
Provisions
  47.6000   75.2000   53.8000   62.1000   63.2000
Liabilities
  752.9000   791.4000   820.1000   658.4000   939.9280
Share Capital
  443.2000   443.2000   758.2000   758.2000   758.2160
Total Equity
  746.6000   934.7000   910   1,085.2000   1,002.4830
Minority Interests
  0.0000   0.0000   0.0000   0.0000   -
Total liabilities equity
  1,499.5000   1,726.1000   1,730.1000   1,743.6000   1,942.4110

 

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
  1,877.1000   2,294   2,493.2000   2,436.9000   2,473.4660
Depreciation (total)
  -   -   -   -   67.1630
Operating Result
  238.2000   315.3000   363   343.3000   355.7390
Interest Income
  -12   -12.5000   -11.5000   -10.9000   -10.2000
Income Before Taxes
  230.2000   312.3000   370.8000   348.2000   360.7030
Income Taxes
  64   87   106.5000   100.8000   100.4790
Minority Interests Profit
  -   -   -   -   -
Net Income
  166.2000   225.3000   264.3000   247.4000   260.2240

 

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
  1.0700   1.4600   1.7600   1.6700   1.7900
Dividend per Share
  0.2400   0.2800   0.3350   0.4500   0.6100

 

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
  203   246.1000   259.7000   315.9000   317.8390
Cash Flow from Investing Activities
  -42.9000   -56.4000   -176.5000   -96.3000   -124.1220
Cash Flow from Financing
  -69.5000   -167.4000   -103.4000   -224   -120.8010
Decrease / Increase in Cash
  88.3000   41.5000   -47.7000   -1.7000   72.2800
Employees
  12,300   13,000   13,000   12,400   12,500