2024-04-24  9:59:56 PM Chg. +0.49 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
35.15USD +1.40% 109,051
Turnover: 3.82 mill.
-Bid Size: - -Ask Size: - 8.14 bill.USD 1.37% 19.11

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
  349.9000   357   373.3910   412.7203   465.8225
Intangible Assets
  0.0000   366.2000   346.8750   327.5750   308.2750
Long-Term Investments
  -   -   114.6426   95.1565   49.8944
Fixed Assets
  -   -   -   1,164.6641   1,154.6308
Inventories
  159.9000   120.1000   141.7579   174.6954   189.3114
Accounts Receivable
  109.6000   143   168.0087   195.9694   211.5917
Cash and Cash Equivalents
  389.7000   309.6000   497.4298   551.5575   546.4771
Current Assets
  744.7000   601.2000   856.6377   984.0088   1,154.9890
Total Assets
  1,265.7000   1,764.1000   2,022.5400   2,148.6729   2,309.6198

 

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
  43.2000   56.5000   71.4570   66.3538   79.9636
Long-term debt
  -   -   258.1250   225.6250   178.1250
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.6000   13.3000   53   55.3000   57.5000
Liabilities
  144.8000   436.5000   451.1276   426.1562   399.1956
Share Capital
  17.2000   17.4000   17.7149   17.4803   17.2643
Total Equity
  1,121   1,327.6000   1,571.4124   1,722.5168   1,910.4242
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,265.7000   1,764.1000   2,022.5400   2,148.6729   2,309.6198

 

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
  1,099.6000   1,171.9000   1,375.5012   1,543.6177   1,678.9248
Depreciation (total)
  -   -   77.3763   80.5992   -
Operating Result
  234.5000   304.7000   398.8342   458.7664   511.7429
Interest Income
  5.3000   6.7000   -   -   -
Income Before Taxes
  249.6000   328.1000   415.3265   463.5915   510.5608
Income Taxes
  81   105.1000   126.7219   145.1216   162.9695
Minority Interests Profit
  -   -   -   -   -
Net Income
  168.6000   222.9000   288.6046   318.4699   347.5913

 

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
  0.5900   0.7750   0.9900   1.0900   1.2100
Dividend per Share
  0.2600   0.2800   0.3100   0.3350   0.3550

 

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
  257.8000   317.3000   327.2231   351.5784   471.4648
Cash Flow from Investing Activities
  -132.1000   -633.3000   -79.7135   -89.7377   -251.4461
Cash Flow from Financing
  -94.1000   235.8000   -59.6715   -207.7130   -225.0991
Decrease / Increase in Cash
  31.7000   -80.1000   187.8381   54.1277   -5.0805
Employees
  3,605   3,801   4,196   4,757   5,315