2024-06-03  10:00:00 PM Chg. -0.9900 Volume Bid10:09:59 AM Ask10:09:59 AM Market Capitalization Dividend Y. P/E Ratio
51.3500USD -1.89% 159,456
Turnover: 5.33 mill.
20.5400Bid Size: 200 58.2500Ask Size: 100 1.75 bill.USD 1.45% 17.12

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
  151   175.1000   358.9000   387.5000   453.6070
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   226.8570
Fixed Assets
  -   -   -   -   1,110.2450
Inventories
  647.2000   760.5000   776.7000   614.9000   795.6550
Accounts Receivable
  -   -   -   -   183.0590
Cash and Cash Equivalents
  29.2000   20.4000   138.2000   309.1000   114.7040
Current Assets
  1,138.6000   1,107.2000   1,297.2000   1,221.8000   1,254.4470
Total Assets
  1,699.4000   1,734.1000   2,182.3000   2,273.6000   2,364.6920

 

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
  386.1000   534.7000   754.1000   746.8000   170.8490
Long-term debt
  -   -   -   -   298.6380
Liabilities to Banks
  241.1000   71.5000   24.2000   0.0000   64.1000
Provisions
  62.6000   64.6000   78.1000   120.1000   136.2000
Liabilities
  1,234.8000   1,195.3000   1,570.9000   1,549.1000   1,540.6430
Share Capital
  .1000   .1000   .1000   .0960   .0960
Total Equity
  464.6000   538.8000   611.4000   724.4000   824.0490
Minority Interests
  13.1000   14.8000   17   22.9000   20.9460
Total liabilities equity
  1,699.4000   1,734.1000   2,182.3000   2,273.6000   2,364.6920

 

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
  3,393.8000   4,576.3000   5,272   5,604.6000   4,540.0710
Depreciation (total)
  -   -   -   -   62.0050
Operating Result
  86.4000   123.8000   111.1000   86.8000   -
Interest Income
  -19.9000   -25.3000   -22.2000   -20.9000   21.7600
Income Before Taxes
  104.1000   147.9000   120.1000   149.5000   184.1460
Income Taxes
  39.3000   51.1000   44.6000   53.8000   61.5010
Minority Interests Profit
  -.2000   -1.7000   3.9000   -5.8000   12.9190
Net Income
  64.7000   95.1000   79.5000   89.9000   109.7260

 

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
  3.5100   5.1300   4.2700   3.2000   3.8500
Dividend per Share
  0.3575   0.4400   0.4000   0.4300   0.4700

 

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
  -239.3000   290.3000   328.5000   337.2000   -10.0710
Cash Flow from Investing Activities
  -89   -86   -290.6000   -106.3000   -89.7380
Cash Flow from Financing
  211.6000   -213.1000   79.9000   -60.1000   -94.5720
Decrease / Increase in Cash
  -116.7000   -8.8000   117.8000   170.9000   -194.3810
Employees
  1,614   1,690   1,833   2,036   2,214