15/11/2024  21:59:56 Chg. -0.45 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
153.35USD -0.29% 4,339
Turnover: 663,633.13
-Bid Size: - -Ask Size: - 4.17 bill.USD - 30.38

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
  247.8000   265.2000   325.1000   334.9260   317.3510
Intangible Assets
  0.0000   0.0000   0.0000   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   378.1870   357.6630
Inventories
  455.8000   457.7000   404   525.9700   569.3710
Accounts Receivable
  284   323.2000   305.4000   324.0720   384.6800
Cash and Cash Equivalents
  242.1000   297.6000   341.9000   346.5910   357.1060
Current Assets
  1,008.6000   1,096.5000   1,079   1,230.8390   1,344.7250
Total Assets
  1,304.5000   1,408.2000   1,447.7000   1,609.0260   1,702.3880

 

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
  307.2000   341.3000   313.4000   396.3630   400.7100
Long-term debt
  270.3000   260.2000   257.8000   262.0460   259.2570
Liabilities to Banks
  287.7000   270.4000   261.4000   266.4000   262.8000
Provisions
  99.4000   92   87.3000   95.5000   103.4000
Liabilities
  745.7000   759.2000   748.4000   827.8930   860.1160
Share Capital
  .5000   .5000   .5000   .5000   .5060
Total Equity
  558.9000   649   699.3000   781.1330   842.2720
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,304.5000   1,408.2000   1,447.7000   1,609.0260   1,702.3880

 

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
  2,231.2000   2,306.7000   2,228   2,378.2490   2,654.2900
Depreciation (total)
  -   -   -   47.2610   48.3780
Operating Result
  101.2000   104.2000   96.6000   100.6070   115.4360
Interest Income
  -10.2000   -14.3000   -11   -9.3610   -10.4650
Income Before Taxes
  92.1000   91.2000   85   93.3250   106.2950
Income Taxes
  2.8000   29.1000   2.7000   6.1120   11.9630
Minority Interests Profit
  -   -   -   -   -
Net Income
  89.3000   62.1000   82.3000   87.2130   94.3320

 

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
  2.3400   1.7800   2.4000   2.5800   2.8100
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

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
  158.5000   157.5000   207.6000   88.4320   76.5720
Cash Flow from Investing Activities
  -68.7000   -92.2000   -107.2000   -62.5670   -34.6690
Cash Flow from Financing
  -37   -10.8000   -57.4000   -20.9590   -26.2030
Decrease / Increase in Cash
  53.9000   55.5000   44.2000   4.7260   10.5150
Employees
  9,000   9,600   9,200   12,000   14,000