07/11/2024  22:00:00 Chg. +4.4500 Volume Bid22:04:31 Ask22:04:31 Market Capitalization Dividend Y. P/E Ratio
176.9700USD +2.58% 1.04 mill.
Turnover: 124.62 mill.
80.0000Bid Size: 100 186.4000Ask Size: 100 10.56 bill.USD 0.48% 45.61

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
  350   513.2790   756.1000   876.3500   922.0430
Intangible Assets
  285.8000   254.7720   225.1380   197.6500   171.8820
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,388.5580   1,592.4890   1,697.9380   1,735.9200
Inventories
  431.7000   451.9440   447.6640   461.6830   473.5050
Accounts Receivable
  381.1000   346.8580   322.2150   343.7680   402.1820
Cash and Cash Equivalents
  48.6000   115.2870   82.2020   81.0900   87.5520
Current Assets
  957.1000   1,008.6440   947.4760   944.4240   1,021.1890
Total Assets
  2,205.7000   2,397.2020   2,539.9650   2,642.3620   2,757.1090

 

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
  145.3000   160.6830   173.2870   169.4390   232.7880
Long-term debt
  -   710   850   577.1530   580.2860
Liabilities to Banks
  0.0000   0.0000   2.4000   150   32.6000
Provisions
  264.4000   258.2000   238.3100   160.4000   188.5000
Liabilities
  1,063.1000   1,236.2580   1,386.8610   1,429.7670   1,385.7260
Share Capital
  .1060   .1060   .1060   .1060   .1060
Total Equity
  1,142.5000   1,160.9440   1,153.1040   1,212.5950   1,371.3830
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,205.7000   2,397.2020   2,539.9650   2,642.3620   2,757.1090

 

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
  1,936   2,001.2400   2,038.3030   2,023.0780   2,098.6850
Depreciation (total)
  37   77.3530   75.2350   69.0360   80.9170
Operating Result
  226   -   -   -   -
Interest Income
  -26.4000   -22.5330   -24.0770   -24.7510   -25.7050
Income Before Taxes
  199.6000   227.2440   240.9490   226.4860   252.7470
Income Taxes
  53.6000   61.4000   59.4970   45.6480   52.2400
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  146.9000   165.8440   181.4520   180.8380   200.5070

 

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
  2.1300   2.5000   2.8100   2.9200   3.2700
Dividend per Share
  0.3200   0.3200   0.3800   0.4300   0.4850

 

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
  222.6000   268.0830   287.4290   435.3790   307.5370
Cash Flow from Investing Activities
  -340   -205.8290   -284.0830   -173.9460   -91.8660
Cash Flow from Financing
  102.5000   9.4770   -25.4450   -260.9930   -211.8130
Decrease / Increase in Cash
  -13.3000   66.7310   -33.0850   -1.1120   6.4620
Employees
  6,750   6,700   6,900   6,800   6,900