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

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  185.1000   205.1950   224.9950   222.0380   235.2300
Intangible Assets
  28.3000   23.8290   119.0100   108.0930   103.7430
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   368.3790   592.9790   608.5090   633.9010
Inventories
  240.1000   274.6030   334.5140   307.0340   328.9920
Accounts Receivable
  -   151.4790   171.1720   157.9080   176.0080
Cash and Cash Equivalents
  183   314.8730   126.2750   273.5550   310.2560
Current Assets
  653.3000   824.0360   710.6790   779.0090   859.8860
Total Assets
  1,002.7000   1,192.4150   1,303.6580   1,387.5180   1,493.7870

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  136.2000   124.2710   152.0170   174.6680   211.7520
Long-term debt
  -   347.3160   354.8180   331.4230   305.6290
Liabilities to Banks
  -   -   -   -   -
Provisions
  6   -   -   -   1.7000
Liabilities
  644   783.6880   841.4930   837.4830   876.6950
Share Capital
  56.8000   111.3560   109.3020   108.4270   106.8830
Total Equity
  358.7000   408.7270   462.1650   550.0350   617.0920
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,002.7000   1,192.4150   1,303.6580   1,387.5180   1,493.7870

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  2,041.4000   2,172.6910   2,390.8750   2,392.1750   2,505.1760
Depreciation (total)
  -   53.1380   63.1430   64.0970   64.9860
Operating Result
  230.7000   263.1570   299.1140   334.3960   355.1100
Interest Income
  -16.2000   -15.4260   -18.7570   -19.3360   -19.1130
Income Before Taxes
  226.7000   256.4450   291.0310   330.4600   353.1840
Income Taxes
  71.9000   82.5750   89.4400   99.4660   85.4670
Minority Interests Profit
  -   -   -   -   -
Net Income
  154.8000   173.8700   201.5910   230.9940   267.7170

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  1.3350   1.5450   1.8150   2.1000   2.4700
Dividend per Share
  0.2800   0.4000   0.5000   0.6000   0.7000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  221.9000   182.3650   236.8690   361.9420   360.7480
Cash Flow from Investing Activities
  -44.8000   -65.7020   -250.2600   -39.0650   -83.7580
Cash Flow from Financing
  -118.3000   17.0170   -173.3610   -170.4360   -245.2680
Decrease / Increase in Cash
  57.1000   131.8800   -188.5980   147.2800   36.7010
Employees
  5,002   5,979   6,682   6,834   6,853