5/17/2024  10:10:00 PM Chg. -0.15 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
3.70USD -3.90% 1.39 mill.
Turnover: 4.42 mill.
3.61Bid Size: 100 3.73Ask Size: 300 109.2 mill.USD 8.11% -

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
  491.3000   524.9000   572.8000   593.6000   550.5550
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   597.4620
Inventories
  731.3000   762.1000   825.2000   918   851.6690
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  283.7000   177.5000   68.5000   60.6000   52.2610
Current Assets
  1,123   1,051.7000   1,006.7000   1,090.6000   1,038.4290
Total Assets
  1,669.5000   1,619.6000   1,641.3000   1,753.6000   1,635.8910

 

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
  309.9000   302.8000   350.1000   393.7000   358.9320
Long-term debt
  -   -   -   -   62.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  39.6000   62.9000   72   80.1000   52
Liabilities
  668.1000   672.8000   818.1000   995.5000   846.3410
Share Capital
  -   -   -   -   1.1750
Total Equity
  1,001.4000   946.8000   823.2000   758.1000   789.5500
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,669.5000   1,619.6000   1,641.3000   1,753.6000   1,635.8910

 

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
  4,726.8000   4,952.2000   5,202.3000   5,400.1000   5,177.0780
Depreciation (total)
  74.9000   78.6000   90.3000   106.3000   105.8490
Operating Result
  325   357.3000   345.6000   298.5000   224.4880
Interest Income
  -1.7000   -2   -3.5000   -4.2000   -2.5880
Income Before Taxes
  323.3000   355.4000   341.9000   294.3000   221.9000
Income Taxes
  122   132.8000   134.7000   117.1000   85.2390
Minority Interests Profit
  -   -   -   -   -
Net Income
  200.4000   222.5000   207.1000   177.1000   114.2760

 

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
  2.4500   2.8700   3.0300   2.9600   2.0800
Dividend per Share
  -   -   -   0.0000   0.5100

 

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
  392   315.3000   318.5000   281.1000   318.5620
Cash Flow from Investing Activities
  -77.9000   -114.6000   -120.7000   -130.4000   -90.7490
Cash Flow from Financing
  -65.1000   -306.9000   -306.3000   -158.3000   -249.3200
Decrease / Increase in Cash
  249   -106.2000   -109   -8   -16.3680
Employees
  35,600   35,600   37,400   37,300   38,100