11/8/2024  10:10:00 PM Chg. -0.72 Volume Bid10:09:40 AM Ask10:09:40 AM Market Capitalization Dividend Y. P/E Ratio
402.07USD -0.18% 124,778
Turnover: 22.13 mill.
160.83Bid Size: 200 639.29Ask Size: 100 5.35 bill.USD 0.45% 9.37

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
  585.6000   667.8000   796.4000   950.3880   1,033.9810
Intangible Assets
  170.7000   196.1000   301.5000   303.9470   307.5880
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   2,106.2730   2,211.9740
Inventories
  867.5000   1,194.3000   1,542.3000   1,556.7050   1,737.7510
Accounts Receivable
  92.8000   111.2000   135.1000   151.3300   157.7680
Cash and Cash Equivalents
  14.9000   4.7000   20.2000   40.9750   13.0370
Current Assets
  1,175.6000   1,566.2000   1,967.9000   2,035.2190   2,202.9550
Total Assets
  2,476.3000   3,023   3,819.5000   4,141.4920   4,414.9290

 

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
  148   167.4000   254.9000   288.3200   280.4230
Long-term debt
  -   -   -   1,008.8370   1,203.4360
Liabilities to Banks
  14.7000   31.4000   36.2000   72.6000   55.2000
Provisions
  78.5000   94.1000   152.3000   141.2000   150.8000
Liabilities
  1,669   2,130.2000   2,755.2000   3,163.4820   3,496.6770
Share Capital
  .2600   .2580   .2570   .2570   .2570
Total Equity
  807.1000   892.8000   1,064.3000   978.0100   918.2520
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,476.3000   3,023   3,819.5000   4,141.4920   4,414.9290

 

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
  6,079.8000   7,476.1000   8,918.6000   9,937.8890   10,632.5050
Depreciation (total)
  27.1000   31.5000   35.8000   42.3440   47.2390
Operating Result
  193.5000   230   273.3000   302.1100   278.3380
Interest Income
  -61.4000   -69.3000   -80.7000   91.3070   96.1670
Income Before Taxes
  132.1000   160.7000   191.9000   164.4000   182.1710
Income Taxes
  49.7000   60.5000   77.9000   71.3960   88.1720
Minority Interests Profit
  -   -   -   -   -
Net Income
  82.4000   100.2000   114   93.0040   93.9990

 

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
  3.5000   4.3900   4.7200   3.8200   3.9100
Dividend per Share
  0.4800   0.5900   0.6500   0.7000   0.8300

 

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
  199.3000   -75.3000   53.4000   198.2880   141.0470
Cash Flow from Investing Activities
  -212.8000   -224.5000   -268.7000   -347.0510   -284.5020
Cash Flow from Financing
  8.6000   290.8000   236   171.6500   121.0090
Decrease / Increase in Cash
  -4.9000   -10.2000   15.6000   20.7600   -27.9380
Employees
  8,267   9,343   11,510   11,978   12,886