23/05/2024  18:20:50 Chg. -0.09 Volume Bid18:26:48 Ask18:26:48 Market Capitalization Dividend Y. P/E Ratio
1.34USD -5.96% 7,317
Turnover: 9,677
1.34Bid Size: 200 1.36Ask Size: 200 71.99 mill.USD - -

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
  217.4000   282.1000   335.4000   355.7000   345.6060
Intangible Assets
  55.7000   73.9000   170.7000   188.3000   174.3640
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  326.8000   407.5000   697.9000   751   717.6980
Inventories
  371.9000   489   506.3000   570.7000   597.2810
Accounts Receivable
  263.2000   302.5000   363.5000   454.8000   430.4980
Cash and Cash Equivalents
  392.8000   287.5000   177.2000   320.5000   276.2610
Current Assets
  1,140.8000   1,235.4000   1,144.1000   1,479.5000   1,489.8540
Total Assets
  1,467.6000   1,642.9000   1,842   2,230.4000   2,207.5520

 

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
  122.3000   157.9000   149.6000   165.4000   159.2670
Long-term debt
  -   -   -   -   613.6590
Liabilities to Banks
  -   -   -   -   -
Provisions
  75.9000   102.6000   111.1000   124.9000   114.5000
Liabilities
  415.9000   526.1000   601.5000   1,155   1,223.7510
Share Capital
  -   -   -   -   .5080
Total Equity
  1,051.7000   1,116.8000   1,240.5000   1,075.4000   983.8010
Minority Interests
  7.6000   10.9000   6.9000   6.7000   5.9410
Total liabilities equity
  1,467.6000   1,642.9000   1,842   2,230.4000   2,207.5520

 

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
  2,030.7000   2,567.3000   2,857.5000   3,260   3,509.6910
Depreciation (total)
  -   -   -   -   95.9310
Operating Result
  376.4000   472   488.8000   561.6000   566.5360
Interest Income
  -1.1000   -2.4000   -5.2000   -9.5000   -15.0990
Income Before Taxes
  384.2000   451.6000   492.2000   561.5000   558.0780
Income Taxes
  119.3000   144.2000   137.9000   173.4000   171.4670
Minority Interests Profit
  -9.7000   -12.7000   -10.9000   -9.9000   9.9040
Net Income
  255.2000   294.7000   343.4000   378.2000   376.7070

 

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
  3.8300   4.6600   5.6300   6.5900   7.1200
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   -

 

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
  209.2000   251.3000   451.6000   411.7000   387.8830
Cash Flow from Investing Activities
  -47.5000   -110.1000   -345.2000   -123.2000   -103.1600
Cash Flow from Financing
  -170.6000   -249.9000   -219.6000   -148.2000   -325.1810
Decrease / Increase in Cash
  -12.4000   -105.3000   -110.3000   143.2000   -44.2180
Employees
  10,500   13,100   14,000   14,600   15,200