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

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  848.2000   864.7000   811.6550   765.3830   784.3210
Intangible Assets
  52   50   40.0450   33.2100   94.4890
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,223.2520   1,143.7320   1,336.6150
Inventories
  321.9000   353.2000   311.0720   294.9120   296.9140
Accounts Receivable
  -   -   406.9760   391.5710   433.1270
Cash and Cash Equivalents
  229.8000   309.9000   399.7620   489.9010   466.2870
Current Assets
  1,038.9000   1,198.4000   1,213.9380   1,294.9940   1,270.1700
Total Assets
  2,324.4000   2,497.8000   2,437.1900   2,438.7260   2,606.7850

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  136.9000   150.1000   -   -   -
Long-term debt
  -   -   588.8920   762.5240   772.7370
Liabilities to Banks
  -   -   -   -   -
Provisions
  277.3000   295.2000   261.9000   260.4000   270.4000
Liabilities
  943.9000   1,017.4000   1,333.2740   1,289.0200   1,432.5430
Share Capital
  .8000   .9000   .8620   .6670   .6600
Total Equity
  1,380.5000   1,480.3000   1,103.9160   1,149.7060   1,174.2420
Minority Interests
  .6000   .6000   .5090   .2950   .2920
Total liabilities equity
  2,324.4000   2,497.8000   2,437.1900   2,438.7260   2,606.7850

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  2,331   2,520   2,597.8090   2,317.1490   2,330.9340
Depreciation (total)
  137   150   152.2180   138.8930   154.8020
Operating Result
  258.9000   284.6000   306.4160   324.1450   310.5000
Interest Income
  -16   -17.3000   -16.2320   -29.0190   -32.5940
Income Before Taxes
  241.4000   264.4000   286.3010   294.5710   280.4970
Income Taxes
  79   92.5000   94.6770   95.2760   74.8930
Minority Interests Profit
  .2000   .0700   .0340   .0530   -.0140
Net Income
  162.6000   172   191.6580   199.3480   205.5900

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  2.4500   2.6000   2.9500   3.1900   3.2700
Dividend per Share
  0.8800   1.0000   1.0900   1.1400   1.2200

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  313.9000   285.4000   314.5510   324.5150   327.1930
Cash Flow from Investing Activities
  -359.5000   -157.1000   -159.2000   -176.2300   -300.5020
Cash Flow from Financing
  -99.4000   -67.1000   -18.9600   -33.0660   -31.6090
Decrease / Increase in Cash
  -147.9000   80.1000   89.9010   90.1390   -23.6140
Employees
  12,000   12,400   13,000   13,000   12,700