2024-05-23  10:10:00 PM Chg. -0.73 Volume Bid12:07:21 AM Ask12:07:21 AM Market Capitalization Dividend Y. P/E Ratio
55.92USD -1.29% 198,379
Turnover: 6.4 mill.
55.58Bid Size: 100 56.53Ask Size: 100 1.9 bill.USD 2.07% 10.99

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
  702   799.3190   886.9020   1,010.3800   1,146.8810
Intangible Assets
  87.9000   83.7200   80.8760   80.2330   74.5890
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,414.1760   1,479.2690   1,608.2920   1,798.7210
Inventories
  1,282.1000   1,311.7020   1,599.5810   1,570.7010   1,512.7450
Accounts Receivable
  -   371.9940   378.5200   430.2420   482.1260
Cash and Cash Equivalents
  3   4.1820   3.6250   3.1080   6.3520
Current Assets
  1,732.2000   1,768.9590   2,083.1120   2,031.0440   2,019.7970
Total Assets
  3,051.2000   3,183.1350   3,562.3810   3,639.3360   3,818.5180

 

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
  126   132.4050   131.2040   117.7400   129.9030
Long-term debt
  -   742.6100   781.1450   839.6750   963.3890
Liabilities to Banks
  -   -   -   -   -
Provisions
  31.6000   57.6000   73.3000   76.4000   51.6000
Liabilities
  2,437.5000   2,516.4170   2,833.3330   2,914.1720   3,031.7580
Share Capital
  .7370   .6200   .6260   .6300   .6350
Total Equity
  613.6000   666.7180   729.0480   725.1640   786.7600
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,051.2000   3,183.1350   3,562.3810   3,639.3360   3,818.5180

 

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
  8,843.2000   9,197.0990   9,624.2990   9,731.7790   9,867.2080
Depreciation (total)
  54   58.2600   68.7990   77.4460   88.9440
Operating Result
  234.6000   233.6130   217.2930   232.9090   211.5650
Interest Income
  -77.5000   -71.9830   -72.2360   -77.8220   -88.9190
Income Before Taxes
  129   161.7270   145.1560   155.2120   108.1240
Income Taxes
  44.3000   -63.1680   -57.0650   -60.6960   -13.9710
Minority Interests Profit
  -   -   -   -   -
Net Income
  81.6000   97.2170   86.3110   93.1930   92.9830

 

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
  1.5400   1.8600   1.7100   2.0400   2.1100
Dividend per Share
  0.1000   0.1000   0.1100   0.2000   0.2000

 

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
  126.4000   160.6500   69.4910   216.3680   162.8830
Cash Flow from Investing Activities
  -244.5000   -107.9540   -163.6490   -220.7740   -272.1090
Cash Flow from Financing
  117.7000   -51.5300   93.6010   3.8890   112.4700
Decrease / Increase in Cash
  -.4000   1.1660   -.5570   -.5170   3.2440
Employees
  9,100   9,300   9,800   9,800   9,750