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

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  754.7000   848.2000   864.7000   811.6550   765.3830
Intangible Assets
  4.4000   52   50   40.0450   33.2100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,223.2520   1,143.7320
Inventories
  285.2000   321.9000   353.2000   311.0720   294.9120
Accounts Receivable
  -   -   -   406.9760   391.5710
Cash and Cash Equivalents
  377.6000   229.8000   309.9000   399.7620   489.9010
Current Assets
  1,144   1,038.9000   1,198.4000   1,213.9380   1,294.9940
Total Assets
  2,159.3000   2,324.4000   2,497.8000   2,437.1900   2,438.7260

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  109   136.9000   150.1000   -   -
Long-term debt
  -   -   -   588.8920   762.5240
Liabilities to Banks
  -   -   -   -   -
Provisions
  253.6000   277.3000   295.2000   261.9000   260.4000
Liabilities
  868.7000   943.9000   1,017.4000   1,333.2740   1,289.0200
Share Capital
  .8000   .8000   .9000   .8620   .6670
Total Equity
  1,290.6000   1,380.5000   1,480.3000   1,103.9160   1,149.7060
Minority Interests
  .8000   .6000   .6000   .5090   .2950
Total liabilities equity
  2,159.3000   2,324.4000   2,497.8000   2,437.1900   2,438.7260

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  2,337.2000   2,331   2,520   2,597.8090   2,317.1490
Depreciation (total)
  134.2000   137   150   152.2180   138.8930
Operating Result
  287.1000   258.9000   284.6000   306.4160   324.1450
Interest Income
  -11.6000   -16   -17.3000   -16.2320   -29.0190
Income Before Taxes
  274.9000   241.4000   264.4000   286.3010   294.5710
Income Taxes
  91.3000   79   92.5000   94.6770   95.2760
Minority Interests Profit
  .0500   .2000   .0700   .0340   .0530
Net Income
  183.7000   162.6000   172   191.6580   199.3480

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  2.7600   2.4500   2.6000   2.9500   3.1900
Dividend per Share
  0.8000   0.8800   1.0000   1.0900   1.1400

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  261   313.9000   285.4000   314.5510   324.5150
Cash Flow from Investing Activities
  -195.8000   -359.5000   -157.1000   -159.2000   -176.2300
Cash Flow from Financing
  -28.5000   -99.4000   -67.1000   -18.9600   -33.0660
Decrease / Increase in Cash
  1.2000   -147.9000   80.1000   89.9010   90.1390
Employees
  10,900   12,000   12,400   13,000   13,000