2024-04-26  9:59:59 PM Chg. +0.99 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
100.18USD +1.00% 5,169
Turnover: 517,902.14
-Bid Size: - -Ask Size: - 2.77 bill.USD - 19.90

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  265.2000   325.1000   334.9260   317.3510   291.2250
Intangible Assets
  0.0000   0.0000   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   378.1870   357.6630   332.4720
Inventories
  457.7000   404   525.9700   569.3710   564.1310
Accounts Receivable
  323.2000   305.4000   324.0720   384.6800   416.8880
Cash and Cash Equivalents
  297.6000   341.9000   346.5910   357.1060   432.9640
Current Assets
  1,096.5000   1,079   1,230.8390   1,344.7250   1,433.3470
Total Assets
  1,408.2000   1,447.7000   1,609.0260   1,702.3880   1,765.8190

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  341.3000   313.4000   396.3630   400.7100   397.2000
Long-term debt
  260.2000   257.8000   262.0460   259.2570   184.0020
Liabilities to Banks
  270.4000   261.4000   266.4000   262.8000   262.5000
Provisions
  92   87.3000   95.5000   103.4000   90.1000
Liabilities
  759.2000   748.4000   827.8930   860.1160   849.0220
Share Capital
  .5000   .5000   .5000   .5060   .5130
Total Equity
  649   699.3000   781.1330   842.2720   916.7970
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,408.2000   1,447.7000   1,609.0260   1,702.3880   1,765.8190

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  2,306.7000   2,228   2,378.2490   2,654.2900   2,556.0040
Depreciation (total)
  -   -   47.2610   48.3780   47.4140
Operating Result
  104.2000   96.6000   100.6070   115.4360   99.4390
Interest Income
  -14.3000   -11   -9.3610   -10.4650   -10.3930
Income Before Taxes
  91.2000   85   93.3250   106.2950   87.3940
Income Taxes
  29.1000   2.7000   6.1120   11.9630   10.9670
Minority Interests Profit
  -   -   -   -   -
Net Income
  62.1000   82.3000   87.2130   94.3320   76.4270

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  1.7800   2.4000   2.5800   2.8100   2.2900
Dividend per Share
  0.0000   0.0000   -   -   -

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  157.5000   207.6000   88.4320   76.5720   127.7380
Cash Flow from Investing Activities
  -92.2000   -107.2000   -62.5670   -34.6690   -26.5160
Cash Flow from Financing
  -10.8000   -57.4000   -20.9590   -26.2030   -21.2910
Decrease / Increase in Cash
  55.5000   44.2000   4.7260   10.5150   75.8580
Employees
  9,600   9,200   12,000   14,000   14,000