2024-05-23  10:10:00 PM Chg. -2.80 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
555.32USD -0.50% 53,318
Turnover: 10.79 mill.
222.19Bid Size: 100 659.00Ask Size: 100 8.41 bill.USD 0.28% 30.66

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
  93   105.3360   117.3700   121.3020   143.0340
Intangible Assets
  56.6000   56.0270   55.1110   55.0650   54.8650
Long-Term Investments
  42.5000   -   -   -   -
Fixed Assets
  -   685.3680   701.5170   710.1590   743.9800
Inventories
  6.7000   6.1680   6.3140   5.7550   5.3340
Accounts Receivable
  91.8000   124.6070   106.2620   132.0210   113.6510
Cash and Cash Equivalents
  84.4000   14.1320   14.7270   15.3100   11.1210
Current Assets
  224.7000   174.5640   150.8080   169.9000   176.0460
Total Assets
  893.7000   859.9320   852.3250   880.0590   920.0260

 

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
  41.8000   46.8490   43.6950   39.5860   48.3720
Long-term debt
  -   141.2500   83.7500   100   91.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  27.4000   35.7000   21   14.3000   16.6000
Liabilities
  444.8000   408.5760   339.0720   355.9600   379.6720
Share Capital
  32.2000   33.3370   33.9850   34.2700   34.7320
Total Equity
  448.9000   451.3560   513.2530   524.0990   540.3540
Minority Interests
  -   -   -   -   -
Total liabilities equity
  893.7000   859.9320   852.3250   880.0590   920.0260

 

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
  1,413.3000   1,456.2820   1,543.3880   1,576.8810   1,666.7240
Depreciation (total)
  4.7000   33.0720   33.4990   34.6380   35.6250
Operating Result
  133.4000   168.4190   184.4580   178.7490   113.0350
Interest Income
  -15   -8.1860   -3.6450   -3.7150   -4.2720
Income Before Taxes
  123.8000   162.7540   180.1260   177.0540   116.9170
Income Taxes
  46.6000   63.4370   69.8520   68.3110   18.7400
Minority Interests Profit
  -   -   -   -   -
Net Income
  77.2000   99.3170   110.2740   108.7430   98.1770

 

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
  4.2400   5.7900   6.5400   6.6400   6.1100
Dividend per Share
  0.7600   0.8400   0.9200   1.0000   1.0800

 

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
  150.8000   110.2790   171.5000   135.3930   162.4950
Cash Flow from Investing Activities
  -31.3000   -43.5270   -50.3170   -39.8620   -67.6080
Cash Flow from Financing
  -104.6000   -137.0380   -120.5880   -94.9480   -99.0760
Decrease / Increase in Cash
  14.9000   -70.2860   .5950   .5830   -4.1890
Employees
  13,952   14,190   14,406   14,613   14,813