2024-11-08  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

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  205.1950   224.9950   222.0380   235.2300   271.5000
Intangible Assets
  23.8290   119.0100   108.0930   103.7430   105.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  368.3790   592.9790   608.5090   633.9010   -
Inventories
  274.6030   334.5140   307.0340   328.9920   358.3000
Accounts Receivable
  151.4790   171.1720   157.9080   176.0080   -
Cash and Cash Equivalents
  314.8730   126.2750   273.5550   310.2560   289.1000
Current Assets
  824.0360   710.6790   779.0090   859.8860   894.6000
Total Assets
  1,192.4150   1,303.6580   1,387.5180   1,493.7870   1,571

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  124.2710   152.0170   174.6680   211.7520   256.6000
Long-term debt
  347.3160   354.8180   331.4230   305.6290   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   1.7000   1.4000
Liabilities
  783.6880   841.4930   837.4830   876.6950   902.1000
Share Capital
  111.3560   109.3020   108.4270   106.8830   105.6010
Total Equity
  408.7270   462.1650   550.0350   617.0920   668.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,192.4150   1,303.6580   1,387.5180   1,493.7870   1,571

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  2,172.6910   2,390.8750   2,392.1750   2,505.1760   2,618.7000
Depreciation (total)
  53.1380   63.1430   64.0970   64.9860   -
Operating Result
  263.1570   299.1140   334.3960   355.1100   373.1000
Interest Income
  -15.4260   -18.7570   -19.3360   -19.1130   -19.1000
Income Before Taxes
  256.4450   291.0310   330.4600   353.1840   372.4000
Income Taxes
  82.5750   89.4400   99.4660   85.4670   100.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  173.8700   201.5910   230.9940   267.7170   271.9000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  1.5450   1.8150   2.1000   2.4700   2.5600
Dividend per Share
  0.4000   0.5000   0.6000   0.7000   0.8000

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  182.3650   236.8690   361.9420   360.7480   364.8000
Cash Flow from Investing Activities
  -65.7020   -250.2600   -39.0650   -83.7580   -127.9000
Cash Flow from Financing
  17.0170   -173.3610   -170.4360   -245.2680   -252.1000
Decrease / Increase in Cash
  131.8800   -188.5980   147.2800   36.7010   -21.1000
Employees
  5,979   6,682   6,834   6,853   6,888