2024-04-18  9:59:59 PM Chg. -0.98 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
67.50USD -1.43% 110,002
Turnover: 7.47 mill.
-Bid Size: - -Ask Size: - 38.65 bill.USD 2.64% 33.42

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
  516.4000   654.9000   763.8890   818.8890   899.6970
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   775.8370   867.6860   948.1140
Inventories
  715.4000   784.1000   869.2240   913.2630   992.9890
Accounts Receivable
  372.2000   414.3000   462.0770   468.3750   499.7160
Cash and Cash Equivalents
  79.6000   58.5000   114.4960   129.0190   112.7350
Current Assets
  1,286.7000   1,408.5000   1,583.2650   1,664.7760   1,720.7700
Total Assets
  1,815.8000   2,075.8000   2,359.1020   2,532.4620   2,668.8840

 

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
  78   91.3000   103.9090   125.9730   108.7400
Long-term debt
  -   -   0.0000   302.9500   379.5180
Liabilities to Banks
  0.0000   0.0000   90   62.1000   10.5000
Provisions
  -   -   7.4000   -   -
Liabilities
  255.5000   303.1000   443.8850   731.1730   735.7900
Share Capital
  3   3   11.8360   11.5840   5.7840
Total Equity
  1,560.4000   1,772.7000   1,915.2170   1,801.2890   1,933.0940
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,815.8000   2,075.8000   2,359.1020   2,532.4620   2,668.8840

 

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
  3,133.6000   3,326.1000   3,733.5070   3,869.1870   3,962.0360
Depreciation (total)
  -   -   72.6720   86.5980   104.0520
Operating Result
  673.7000   712.7000   787.5900   828.7550   795.8390
Interest Income
  .5000   .8000   -.1560   -2.7350   -6.1100
Income Before Taxes
  674.2000   713.5000   787.4340   826.0200   789.7290
Income Taxes
  253.6000   264.8000   293.2840   309.6590   290.2510
Minority Interests Profit
  -   -   -   -   -
Net Income
  420.5000   448.6000   494.1500   516.3610   499.4780

 

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
  0.7100   0.7550   0.4175   0.4425   0.8650
Dividend per Share
  0.6200   0.4000   0.2500   0.2800   0.6000

 

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
  396.3000   416.1000   499.3920   546.9400   513.9990
Cash Flow from Investing Activities
  -107.2000   -201.8000   -188.7810   -180.6270   -188.0930
Cash Flow from Financing
  -327.5000   -234.4000   -249.7320   -337.5630   -340.8720
Decrease / Increase in Cash
  -38.1000   -21.1000   55.9900   14.5230   -16.2840
Employees
  15,145   17,277   18,417   20,746   19,624