2024-04-26  9:59:55 PM Chg. -0.03 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
35.86USD -0.08% 7,722
Turnover: 278,178.50
-Bid Size: - -Ask Size: - 1.94 bill.USD - 37.73

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
  -   406.6000   425.3000   462.3000   543.7780
Intangible Assets
  -   437.9000   417.6000   475.8000   716.2980
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   2,953.5680
Inventories
  -   329.4000   347.4000   405.7000   594.0980
Accounts Receivable
  -   -   -   -   233.6560
Cash and Cash Equivalents
  -   3.3000   94.4000   46.5000   51.9810
Current Assets
  -   468.4000   588.4000   649.7000   949.4360
Total Assets
  -   2,404.5000   2,525.9000   2,721.1000   3,903.0040

 

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
  -   109.2000   121.4000   154.4000   217.2260
Long-term debt
  -   -   -   -   1,445.4880
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   245.5000   249.5000   272.8000   616.4000
Liabilities
  -   1,331   1,346.6000   1,447.9000   2,143.7470
Share Capital
  -   .4000   .4000   .3650   .4270
Total Equity
  -   1,073.5000   1,179.3000   1,273.1000   1,759.2570
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   2,404.5000   2,525.9000   2,721.1000   3,903.0040

 

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
  1,817   2,050   2,182.1000   2,293.9000   2,946.1020
Depreciation (total)
  26.4000   34.4000   33.5000   35.4000   115.9150
Operating Result
  176.6000   188.3000   176.8000   178.2000   218.1540
Interest Income
  -45.7000   -53.0500   -51   -47.1000   -41.0460
Income Before Taxes
  136.4000   139.8000   124.2000   124.9000   136.5700
Income Taxes
  45.5000   45.4000   35.8000   37.9000   46.6900
Minority Interests Profit
  -   -   -   -   -
Net Income
  90.9000   94.4000   88.4000   87   89.8800

 

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
  2.5900   2.6400   2.4400   2.3900   2.2800
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
  244.7000   156.1000   204.6000   216.7000   211.9570
Cash Flow from Investing Activities
  -906.1000   -74.3000   -109.4000   -306.9000   -1,089.9060
Cash Flow from Financing
  662.6000   -83.5000   -6   45.7000   885.1890
Decrease / Increase in Cash
  1.9000   -3   91.1000   -47.9000   5.5060
Employees
  4,000   3,900   4,300   4,786   6,181