2024-04-18  9:59:57 PM Chg. +0.08 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
33.58USD +0.24% 65,444
Turnover: 2.2 mill.
-Bid Size: - -Ask Size: - 7.77 bill.USD 1.43% 18.25

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
  357   373.3910   412.7203   465.8225   492.4793
Intangible Assets
  366.2000   346.8750   327.5750   308.2750   288.9750
Long-Term Investments
  -   114.6426   95.1565   49.8944   57.7824
Fixed Assets
  -   -   1,164.6641   1,154.6308   1,167.4901
Inventories
  120.1000   141.7579   174.6954   189.3114   216.7656
Accounts Receivable
  143   168.0087   195.9694   211.5917   231.1218
Cash and Cash Equivalents
  309.6000   497.4298   551.5575   546.4771   569.7345
Current Assets
  601.2000   856.6377   984.0088   1,154.9890   1,184.5638
Total Assets
  1,764.1000   2,022.5400   2,148.6729   2,309.6198   2,352.0539

 

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
  56.5000   71.4570   66.3538   79.9636   89.8985
Long-term debt
  -   258.1250   225.6250   178.1250   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  13.3000   53   55.3000   57.5000   135.3000
Liabilities
  436.5000   451.1276   426.1562   399.1956   302.5357
Share Capital
  17.4000   17.7149   17.4803   17.2643   16.8169
Total Equity
  1,327.6000   1,571.4124   1,722.5168   1,910.4242   2,049.5183
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,764.1000   2,022.5400   2,148.6729   2,309.6198   2,352.0539

 

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
  1,171.9000   1,375.5012   1,543.6177   1,678.9248   1,794.8726
Depreciation (total)
  -   77.3763   80.5992   -   -
Operating Result
  304.7000   398.8342   458.7664   511.7429   523.3584
Interest Income
  6.7000   -   -   -   -
Income Before Taxes
  328.1000   415.3265   463.5915   510.5608   531.7967
Income Taxes
  105.1000   126.7219   145.1216   162.9695   125.0048
Minority Interests Profit
  -   -   -   -   -
Net Income
  222.9000   288.6046   318.4699   347.5913   406.7919

 

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
  0.7750   0.9900   1.0900   1.2100   1.4200
Dividend per Share
  0.2800   0.3100   0.3350   0.3550   0.3900

 

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
  317.3000   327.2231   351.5784   471.4648   501.0028
Cash Flow from Investing Activities
  -633.3000   -79.7135   -89.7377   -251.4461   -77.7126
Cash Flow from Financing
  235.8000   -59.6715   -207.7130   -225.0991   -400.0328
Decrease / Increase in Cash
  -80.1000   187.8381   54.1277   -5.0805   23.2574
Employees
  3,801   4,196   4,757   5,315   5,481