2024-05-01  10:00:00 PM Chg. +3.5000 Volume Bid1:00:00 PM Ask1:00:00 PM Market Capitalization Dividend Y. P/E Ratio
165.8600USD +2.16% 778,490
Turnover: 70.96 mill.
160.0000Bid Size: 100 175.0000Ask Size: 100 10 bill.USD 0.51% 42.75

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  513.2790   756.1000   876.3500   922.0430   1,060.0050
Intangible Assets
  254.7720   225.1380   197.6500   171.8820   700.8830
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,388.5580   1,592.4890   1,697.9380   1,735.9200   2,675.8520
Inventories
  451.9440   447.6640   461.6830   473.5050   549.5960
Accounts Receivable
  346.8580   322.2150   343.7680   402.1820   431.8200
Cash and Cash Equivalents
  115.2870   82.2020   81.0900   87.5520   79.9590
Current Assets
  1,008.6440   947.4760   944.4240   1,021.1890   1,114.7970
Total Assets
  2,397.2020   2,539.9650   2,642.3620   2,757.1090   3,790.6490

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  160.6830   173.2870   169.4390   232.7880   226.2850
Long-term debt
  710   850   577.1530   580.2860   1,092.3970
Liabilities to Banks
  0.0000   2.4000   150   32.6000   153.6000
Provisions
  258.2000   238.3100   160.4000   188.5000   365.4000
Liabilities
  1,236.2580   1,386.8610   1,429.7670   1,385.7260   2,252.5450
Share Capital
  .1060   .1060   .1060   .1060   .1060
Total Equity
  1,160.9440   1,153.1040   1,212.5950   1,371.3830   1,538.1040
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,397.2020   2,539.9650   2,642.3620   2,757.1090   3,790.6490

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  2,001.2400   2,038.3030   2,023.0780   2,098.6850   2,325.8730
Depreciation (total)
  77.3530   75.2350   69.0360   80.9170   116.1310
Operating Result
  -   -   -   -   -
Interest Income
  -22.5330   -24.0770   -24.7510   -25.7050   -30.0960
Income Before Taxes
  227.2440   240.9490   226.4860   252.7470   219.5780
Income Taxes
  61.4000   59.4970   45.6480   52.2400   39.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  165.8440   181.4520   180.8380   200.5070   180.3780

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  2.5000   2.8100   2.9200   3.2700   2.9300
Dividend per Share
  0.3200   0.3800   0.4300   0.4850   0.5525

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  268.0830   287.4290   435.3790   307.5370   299.2920
Cash Flow from Investing Activities
  -205.8290   -284.0830   -173.9460   -91.8660   -896.5670
Cash Flow from Financing
  9.4770   -25.4450   -260.9930   -211.8130   605.9980
Decrease / Increase in Cash
  66.7310   -33.0850   -1.1120   6.4620   -3.9580
Employees
  6,700   6,900   6,800   6,900   8,300