2024-11-15  10:10:00 PM Chg. -0.87 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
167.71USD -0.52% 77,458
Turnover: 4.25 mill.
100.00Bid Size: 100 268.54Ask Size: 100 2.98 bill.USD 1.06% 26.75

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
  82.9000   85.1000   85.5000   85.7630   87.6190
Intangible Assets
  31.8000   32.8000   31.3000   70.4080   73.2870
Long-Term Investments
  -   -   -   21.7510   20.3540
Fixed Assets
  -   -   -   314.0080   319.6600
Inventories
  74.8000   72.5000   71.6000   77.7080   75.0990
Accounts Receivable
  150.7000   154.2000   165.6000   189.4840   188.2970
Cash and Cash Equivalents
  16.9000   32.5000   68.5000   64.7310   81.0530
Current Assets
  259.5000   277.8000   328.8000   351.5180   365.8530
Total Assets
  511.2000   536.6000   584.1000   665.5260   685.5130

 

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
  65   67.6000   72.3000   74.9870   67.2910
Long-term debt
  -   -   -   75.3280   81.4390
Liabilities to Banks
  .6000   1.5000   1.4000   .4000   .7000
Provisions
  9.3000   8.9000   8.9000   10.5000   16.1400
Liabilities
  249.8000   247   239.1000   300.3910   304.2700
Share Capital
  12.9000   13.1000   13.2000   13.3010   13.2880
Total Equity
  261.4000   289.7000   345   365.1350   381.2430
Minority Interests
  7   8.6000   8.9000   7.6600   8.1980
Total liabilities equity
  511.2000   536.6000   584.1000   665.5260   685.5130

 

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
  683.2000   708.2000   729.4000   765.8600   737.5550
Depreciation (total)
  -   -   -   12.3060   12.3950
Operating Result
  57.9000   63.2000   71.2000   77.3560   71.2600
Interest Income
  -3.6000   -3.7000   -1.9000   .1700   -.9610
Income Before Taxes
  59.4000   62.9000   72.8000   78.2930   70.2300
Income Taxes
  14.3000   15.6000   20.5000   23.5390   17.7850
Minority Interests Profit
  -2.3000   -2.8000   -2.5000   1.8050   1.5260
Net Income
  45.9000   47.4000   56.3000   58.2970   51.1800

 

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
  3.7100   3.6400   4.2800   4.2700   3.8400
Dividend per Share
  0.9500   0.9700   0.9950   1.1500   1.2600

 

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
  19.7000   62.9000   73.8000   54.6900   73.4320
Cash Flow from Investing Activities
  -35.4000   -16.7000   -12.4000   -84.4710   -34.1960
Cash Flow from Financing
  9.2000   -30.5000   -26.2000   30.1610   -16.8970
Decrease / Increase in Cash
  -8.9000   15.6000   35.9000   -3.7610   16.3220
Employees
  1,643   1,711   1,783   1,941   2,040