15/11/2024  22:00:00 Chg. -0.6200 Volume Bid01:28:44 Ask01:28:44 Market Capitalization Dividend Y. P/E Ratio
38.2200USD -1.60% 1.34 mill.
Turnover: 37.29 mill.
38.0000Bid Size: 100 38.2000Ask Size: 100 3.53 bill.USD - 12.33

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
  733.4000   806.9090   889.2320   863.1370   867.7860
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   366.4220   104.4480   36.6000   44.2880
Fixed Assets
  -   1,226.2340   1,079.6240   998.9400   1,021.2400
Inventories
  282.4000   311.2070   358.2370   330.2230   338.5900
Accounts Receivable
  39.5000   55.1610   70.4580   75.7230   54.5050
Cash and Cash Equivalents
  245.3000   242.0580   154.5580   265.2760   248.1400
Current Assets
  872.3000   994.9800   809.1170   834.3610   881.3970
Total Assets
  1,797.2000   2,221.2140   1,888.7410   1,833.3010   1,902.6370

 

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
  99.1000   137.0360   156.0900   118.0350   119.5370
Long-term debt
  -   0.0000   0.0000   150   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  442.6000   527.0440   560.7720   696.0740   589.5530
Share Capital
  -   .0150   .0130   .0120   .0120
Total Equity
  1,354.6000   1,694.1700   1,327.9690   1,137.2270   1,313.0840
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,797.2000   2,221.2140   1,888.7410   1,833.3010   1,902.6370

 

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
  2,794.9000   3,086.6080   3,323.0770   3,445.1340   3,545.7940
Depreciation (total)
  -   132.6640   138.1100   142.7220   135.3300
Operating Result
  374.3000   426.8310   365.3850   353.5790   338.5270
Interest Income
  2.1000   2.7130   2.3190   .9430   1.8790
Income Before Taxes
  375.6000   427.5180   363.4500   350.0310   338.0990
Income Taxes
  138.3000   145.1580   131.0220   125.5420   119.9790
Minority Interests Profit
  -   -   -   -   -
Net Income
  237.3000   282.3600   232.4280   224.4890   218.1200

 

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
  1.6300   1.9200   1.7000   1.7900   1.8700
Dividend per Share
  0.0000   -   -   -   -

 

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
  395.7000   423.1550   322.3210   413.4200   414.9020
Cash Flow from Investing Activities
  -334   -462.2220   194.8340   -26.7650   -234.6220
Cash Flow from Financing
  37.4000   33.6660   -600.9070   -272.8300   -193.3930
Decrease / Increase in Cash
  100.1000   -3.2690   -87.5000   110.7180   -17.1360
Employees
  20,600   22,900   24,000   24,000   24,000