2024-05-02  10:10:00 PM Chg. +0.64 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
455.79USD +0.14% 305,102
Turnover: 69.26 mill.
437.00Bid Size: 100 727.68Ask Size: 100 16.24 bill.USD 0.96% 27.44

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
  300.7000   298.2000   335.5000   358.6000   339.6000
Intangible Assets
  -   -   -   60   32.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   750.3000   742
Inventories
  317.9000   374.8000   378.8000   463.3000   418.8000
Accounts Receivable
  387   373.4000   408.1000   421.4000   422.8000
Cash and Cash Equivalents
  45   51.8000   38   37.5000   38.9000
Current Assets
  1,012.7000   987.1000   902.4000   1,014   938.2000
Total Assets
  1,705.7000   1,691.9000   1,626.7000   1,764.3000   1,680.2000

 

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
  254.9000   284.7000   283.1000   324.3000   320.1000
Long-term debt
  -   -   -   675   508.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  5.7000   4.5000   31.6000   13.4000   26
Liabilities
  1,237.9000   1,195.1000   1,141   1,755.3000   1,578.6000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  467.8000   496.8000   485.7000   9   101.6000
Minority Interests
  0.0000   0.0000   .8000   .6000   .4000
Total liabilities equity
  1,705.7000   1,691.9000   1,626.7000   1,764.3000   1,680.2000

 

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
  2,840.9000   2,949.4000   3,199.1000   3,367.4000   3,467.4000
Depreciation (total)
  -   -   -   60.8000   62.8000
Operating Result
  184.4000   219.1000   289   334.7000   305.4000
Interest Income
  -16.8000   -17.1000   -14.5000   -17.2000   -23.6000
Income Before Taxes
  167.3000   201.7000   274.3000   317.6000   282.6000
Income Taxes
  55.8000   66.7000   94.4000   109.5000   95.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  88.3000   90   171.8000   205.8000   186.6000

 

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
  1.6800   1.7700   3.4500   4.3000   4.1600
Dividend per Share
  0.7200   0.7600   0.9200   1.1400   1.3800

 

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
  76.2000   221.4000   210.3000   184.8000   331.2000
Cash Flow from Investing Activities
  -177.8000   -40.4000   -67.3000   -87.3000   -69.8000
Cash Flow from Financing
  -11.9000   -180.1000   -150.2000   -89.5000   -248.7000
Decrease / Increase in Cash
  -113.5000   .9000   -7.2000   8   12.7000
Employees
  12,400   12,000   9,700   9,800   10,000