2024-04-26  10:00:00 PM Chg. +10.0600 Volume Bid1:18:34 AM Ask1:18:34 AM Market Capitalization Dividend Y. P/E Ratio
499.3000USD +2.06% 529,834
Turnover: 138.1 mill.
476.0000Bid Size: 200 560.0000Ask Size: 200 41.49 bill.USD - 49.10

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
  -   216.8000   245.2000   281.2000   303.5870
Intangible Assets
  -   69.2000   62.8000   58.8000   65.1220
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   624.8130
Inventories
  -   133.1000   140.9000   133.4000   160.3420
Accounts Receivable
  -   141.3000   138.3000   158   152.3800
Cash and Cash Equivalents
  -   183.9000   224   279.1000   322.5360
Current Assets
  -   524.2000   569.5000   652.7000   759.3980
Total Assets
  -   1,030.8000   1,103.6000   1,230.5000   1,384.2110

 

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
  -   36.6000   35.3000   29.9000   44.7430
Long-term debt
  -   -   -   -   350
Liabilities to Banks
  -   243   212   277   549
Provisions
  -   141.4000   137.7000   148.9000   195.4000
Liabilities
  -   491.2000   467.3000   712.3000   1,266.6220
Share Capital
  -   9.9000   10   10.1190   20.3900
Total Equity
  -   539.6000   636.3000   518.2000   117.5890
Minority Interests
  -   0.0000   0.0000   .0300   .0730
Total liabilities equity
  -   1,030.8000   1,103.6000   1,230.5000   1,384.2110

 

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
  1,103.4000   1,218.7000   1,293.3000   1,377.1000   1,485.8070
Depreciation (total)
  -   -   -   -   58.8880
Operating Result
  203.9000   236.2000   262.6000   266.8000   260.2550
Interest Income
  -1.7000   -1.8000   -1.9000   -3.5000   -13.7000
Income Before Taxes
  202.1000   234.4000   260.6000   263.3000   246.5550
Income Taxes
  60.8000   72.7000   82.3000   75.5000   64.6040
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   .0450
Net Income
  141.3000   161.8000   178.3000   187.8000   181.9060

 

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
  1.2300   1.4300   1.6200   1.7700   1.8150
Dividend per Share
  -   -   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
  178.8000   220.7000   230.3000   246   235.8460
Cash Flow from Investing Activities
  -43.2000   -97   -66   -86.1000   -80.4130
Cash Flow from Financing
  -86.8000   -97.7000   -125.3000   -102.5000   -103.4380
Decrease / Increase in Cash
  50.2000   27   40.1000   55.1000   43.4780
Employees
  4,800   5,100   5,400   5,700   6,400