2024-05-17  10:10:00 PM Chg. +0.13 Volume Bid11:43:15 PM Ask11:43:15 PM Market Capitalization Dividend Y. P/E Ratio
147.67USD +0.09% 169,494
Turnover: 13.84 mill.
147.17Bid Size: 100 148.22Ask Size: 100 9.79 bill.USD 1.07% 34.03

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  -   754.7000   848.2000   864.7000   811.6550
Intangible Assets
  -   4.4000   52   50   40.0450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,223.2520
Inventories
  -   285.2000   321.9000   353.2000   311.0720
Accounts Receivable
  -   -   -   -   406.9760
Cash and Cash Equivalents
  -   377.6000   229.8000   309.9000   399.7620
Current Assets
  -   1,144   1,038.9000   1,198.4000   1,213.9380
Total Assets
  -   2,159.3000   2,324.4000   2,497.8000   2,437.1900

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   109   136.9000   150.1000   -
Long-term debt
  -   -   -   -   588.8920
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   253.6000   277.3000   295.2000   261.9000
Liabilities
  -   868.7000   943.9000   1,017.4000   1,333.2740
Share Capital
  -   .8000   .8000   .9000   .8620
Total Equity
  -   1,290.6000   1,380.5000   1,480.3000   1,103.9160
Minority Interests
  -   .8000   .6000   .6000   .5090
Total liabilities equity
  -   2,159.3000   2,324.4000   2,497.8000   2,437.1900

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  2,076.7000   2,337.2000   2,331   2,520   2,597.8090
Depreciation (total)
  133   134.2000   137   150   152.2180
Operating Result
  268   287.1000   258.9000   284.6000   306.4160
Interest Income
  -11.2000   -11.6000   -16   -17.3000   -16.2320
Income Before Taxes
  254.4000   274.9000   241.4000   264.4000   286.3010
Income Taxes
  80.8000   91.3000   79   92.5000   94.6770
Minority Interests Profit
  -.1000   .0500   .2000   .0700   .0340
Net Income
  173.5000   183.7000   162.6000   172   191.6580

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  2.5800   2.7600   2.4500   2.6000   2.9500
Dividend per Share
  0.6600   0.8000   0.8800   1.0000   1.0900

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  278.7000   261   313.9000   285.4000   314.5510
Cash Flow from Investing Activities
  -121   -195.8000   -359.5000   -157.1000   -159.2000
Cash Flow from Financing
  -79.6000   -28.5000   -99.4000   -67.1000   -18.9600
Decrease / Increase in Cash
  44.5000   1.2000   -147.9000   80.1000   89.9010
Employees
  8,600   10,900   12,000   12,400   13,000