2024-06-05  5:37:39 PM Chg. -5.01 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
215.53USD -2.27% 10,523
Turnover: 2.27 mill.
-Bid Size: - -Ask Size: - 17.61 bill.USD 1.85% 16.99

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
  684.9000   778   840.1000   1,203.3820   1,347.8850
Intangible Assets
  51.1000   50.5000   98.9000   110.1620   109.4400
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,585.8140   1,746.6460
Inventories
  896.9000   1,015   1,096.2000   1,390.7670   1,527.1870
Accounts Receivable
  35   38.3000   34.6000   80.2920   61.3950
Cash and Cash Equivalents
  546.1000   734.4000   345.2000   221.6790   118.9360
Current Assets
  1,564.3000   1,868.4000   1,595.9000   1,850.3840   1,812.6900
Total Assets
  2,597.5000   2,996.5000   2,887.8000   3,436.1980   3,559.3360

 

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
  446.5000   510.4000   507.2000   614.5110   677.8640
Long-term debt
  -   -   -   5.9130   5.3240
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   29.5000   68.7000   19.8000   47.7000
Liabilities
  1,233.9000   1,363.7000   1,300.5000   1,603.9730   1,770.1490
Share Capital
  1.2000   1.2000   1.2000   .9320   .8690
Total Equity
  1,363.6000   1,632.7000   1,587.3000   1,832.2250   1,789.1870
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,597.5000   2,996.5000   2,887.8000   3,436.1980   3,559.3360

 

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
  4,871.5000   5,211.8000   5,836.1000   6,814.4790   7,270.9650
Depreciation (total)
  -   -   -   179.4310   193.5940
Operating Result
  309.2000   432   523.7000   554.0590   535.1920
Interest Income
  -14   -13.9000   -6   -3.2150   -4.0120
Income Before Taxes
  297.5000   432   489.8000   556.0140   530.8750
Income Taxes
  115.4000   168.1000   199.1000   211.8160   200.4840
Minority Interests Profit
  -   -   -   -   -
Net Income
  182.1000   263.9000   290.7000   344.1980   330.3910

 

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
  1.5700   2.1900   2.3900   2.8900   2.8700
Dividend per Share
  0.0000   0.5000   2.5000   0.5000   0.5500

 

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
  390   410.4000   438.3000   605.9780   643.5140
Cash Flow from Investing Activities
  -161.1000   -199.6000   -324.4000   -305.0200   -372.4340
Cash Flow from Financing
  91.6000   -22.5000   -503.1000   -260.9130   -373.7170
Decrease / Increase in Cash
  320.4000   188.4000   -389.2000   39.9480   -102.7430
Employees
  26,700   28,400   29,800   34,300   37,600