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

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
  864.7000   811.6550   765.3830   784.3210   867.9060
Intangible Assets
  50   40.0450   33.2100   94.4890   95.4600
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,223.2520   1,143.7320   1,336.6150   1,467.7500
Inventories
  353.2000   311.0720   294.9120   296.9140   337.2160
Accounts Receivable
  -   406.9760   391.5710   433.1270   510.4260
Cash and Cash Equivalents
  309.9000   399.7620   489.9010   466.2870   712.6400
Current Assets
  1,198.4000   1,213.9380   1,294.9940   1,270.1700   1,670.0730
Total Assets
  2,497.8000   2,437.1900   2,438.7260   2,606.7850   3,137.8230

 

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
  150.1000   -   -   -   -
Long-term debt
  -   588.8920   762.5240   772.7370   1,191.1460
Liabilities to Banks
  -   -   -   -   -
Provisions
  295.2000   261.9000   260.4000   270.4000   482.6000
Liabilities
  1,017.4000   1,333.2740   1,289.0200   1,432.5430   1,825.7750
Share Capital
  .9000   .8620   .6670   .6600   .6670
Total Equity
  1,480.3000   1,103.9160   1,149.7060   1,174.2420   1,312.0480
Minority Interests
  .6000   .5090   .2950   .2920   .3100
Total liabilities equity
  2,497.8000   2,437.1900   2,438.7260   2,606.7850   3,137.8230

 

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
  2,520   2,597.8090   2,317.1490   2,330.9340   2,469.2830
Depreciation (total)
  150   152.2180   138.8930   154.8020   153.0940
Operating Result
  284.6000   306.4160   324.1450   310.5000   321.5190
Interest Income
  -17.3000   -16.2320   -29.0190   -32.5940   -35.1270
Income Before Taxes
  264.4000   286.3010   294.5710   280.4970   294.8250
Income Taxes
  92.5000   94.6770   95.2760   74.8930   74.7960
Minority Interests Profit
  .0700   .0340   .0530   -.0140   .0010
Net Income
  172   191.6580   199.3480   205.5900   220.0300

 

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
  2.6000   2.9500   3.1900   3.2700   3.5200
Dividend per Share
  1.0000   1.0900   1.1400   1.2200   1.2800

 

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
  285.4000   314.5510   324.5150   327.1930   324.7290
Cash Flow from Investing Activities
  -157.1000   -159.2000   -176.2300   -300.5020   -224.8000
Cash Flow from Financing
  -67.1000   -18.9600   -33.0660   -31.6090   114.7920
Decrease / Increase in Cash
  80.1000   89.9010   90.1390   -23.6140   246.3530
Employees
  12,400   13,000   13,000   12,700   13,200