11/8/2024  10:10:00 PM Chg. -1.61 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
84.81USD -1.86% 506,473
Turnover: 27.15 mill.
84.35Bid Size: 100 85.00Ask Size: 100 8.74 bill.USD 1.60% 26.84

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  180.5000   185.1000   205.1950   224.9950   222.0380
Intangible Assets
  32.1000   28.3000   23.8290   119.0100   108.0930
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   368.3790   592.9790   608.5090
Inventories
  251.1000   240.1000   274.6030   334.5140   307.0340
Accounts Receivable
  -   -   151.4790   171.1720   157.9080
Cash and Cash Equivalents
  125.9000   183   314.8730   126.2750   273.5550
Current Assets
  612.1000   653.3000   824.0360   710.6790   779.0090
Total Assets
  935.2000   1,002.7000   1,192.4150   1,303.6580   1,387.5180

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  124.8000   136.2000   124.2710   152.0170   174.6680
Long-term debt
  -   -   347.3160   354.8180   331.4230
Liabilities to Banks
  -   -   -   -   -
Provisions
  2.3000   6   -   -   -
Liabilities
  622.8000   644   783.6880   841.4930   837.4830
Share Capital
  58.3000   56.8000   111.3560   109.3020   108.4270
Total Equity
  312.4000   358.7000   408.7270   462.1650   550.0350
Minority Interests
  -   -   -   -   -
Total liabilities equity
  935.2000   1,002.7000   1,192.4150   1,303.6580   1,387.5180

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  1,958.7000   2,041.4000   2,172.6910   2,390.8750   2,392.1750
Depreciation (total)
  -   -   53.1380   63.1430   64.0970
Operating Result
  205.6000   230.7000   263.1570   299.1140   334.3960
Interest Income
  -16.9000   -16.2000   -15.4260   -18.7570   -19.3360
Income Before Taxes
  196.3000   226.7000   256.4450   291.0310   330.4600
Income Taxes
  66.7000   71.9000   82.5750   89.4400   99.4660
Minority Interests Profit
  -   -   -   -   -
Net Income
  129.5000   154.8000   173.8700   201.5910   230.9940

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  1.0900   1.3350   1.5450   1.8150   2.1000
Dividend per Share
  0.2200   0.2800   0.4000   0.5000   0.6000

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  185.8000   221.9000   182.3650   236.8690   361.9420
Cash Flow from Investing Activities
  -47.3000   -44.8000   -65.7020   -250.2600   -39.0650
Cash Flow from Financing
  -93   -118.3000   17.0170   -173.3610   -170.4360
Decrease / Increase in Cash
  45   57.1000   131.8800   -188.5980   147.2800
Employees
  5,066   5,002   5,979   6,682   6,834