15/11/2024  22:10:00 Chg. -0.01 Volume Bid01:35:42 Ask01:35:42 Market Capitalization Dividend Y. P/E Ratio
12.26USD -0.08% 446,149
Turnover: 4.06 mill.
12.05Bid Size: 100 12.48Ask Size: 100 945.36 mill.USD 0.00% -

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
  108.1000   191.8000   192   232.9790   208.9300
Intangible Assets
  22.1000   42.3000   40.4000   108.5930   95.2500
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   864.7000   803.1400
Inventories
  806.4000   763.8000   771.7000   872.4570   940.7750
Accounts Receivable
  -   -   -   -   587.9350
Cash and Cash Equivalents
  135.9000   97.9000   101.9000   56.7720   161.0200
Current Assets
  1,525.8000   1,628.9000   1,725.9000   1,870.7060   1,974.7000
Total Assets
  1,946.8000   2,207.7000   2,324   2,735.4060   2,777.8400

 

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
  575.8000   603.1000   643.9000   608.8460   710.6090
Long-term debt
  -   -   -   608.5510   572.5590
Liabilities to Banks
  -   -   -   -   -
Provisions
  64.2000   71.7000   85.3000   101.9000   86.3000
Liabilities
  1,027.6000   1,234   1,299   1,744.5680   1,785.2500
Share Capital
  126.9000   126.5000   126.2000   126.1400   125.6060
Total Equity
  919.2000   973.7000   1,025   990.8380   992.5900
Minority Interests
  1.1000   1.1000   1.1000   -   -
Total liabilities equity
  1,946.8000   2,207.7000   2,324   2,735.4060   2,777.8400

 

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
  8,627.9000   8,908.1000   9,071.5000   9,440.1820   9,772.9460
Depreciation (total)
  34.1000   39.6000   50.6000   57.1250   60.1870
Operating Result
  203.5000   196.8000   198.1000   159.5360   200.3590
Interest Income
  -13.7000   -13.4000   -13.1000   18.1630   -27.1490
Income Before Taxes
  189.8000   183.4000   185   126.4830   173.2100
Income Taxes
  74.6000   74.4000   74.1000   59.9800   69.8010
Minority Interests Profit
  -   -   -   -   -
Net Income
  115.2000   109   110.9000   66.5030   103.4090

 

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
  1.8200   1.7200   1.7600   1.0600   1.6500
Dividend per Share
  0.8000   0.8800   0.9600   1.0000   1.0100

 

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
  68.4000   218.5000   140.6000   -3.7610   269.5970
Cash Flow from Investing Activities
  -33.9000   -190.9000   -57.1000   -317.2510   -36.4730
Cash Flow from Financing
  -57.5000   -68.4000   -82   278.5600   -124.2330
Decrease / Increase in Cash
  -23.3000   -38.1000   4   -45.1330   104.2480
Employees
  4,800   4,800   4,900   7,800   8,100