2024-05-02  10:10:00 PM Chg. +1.48 Volume Bid2024-05-02 Ask2024-05-02 Market Capitalization Dividend Y. P/E Ratio
43.35USD +3.53% 243,730
Turnover: 6.87 mill.
17.29Bid Size: 200 46.00Ask Size: 400 2.05 bill.USD 2.95% 39.05

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  229.7000   240.5000   267.4000   311.0080   341.1590
Intangible Assets
  270.8000   288.3000   286.7000   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   783.7750   825.5550
Inventories
  101.9000   93.5000   89.5000   121.7910   125.2280
Accounts Receivable
  -   -   -   240.0530   243.4090
Cash and Cash Equivalents
  72.8000   41.8000   65   34.1440   28.5480
Current Assets
  434   404.9000   433.2000   455.5590   438.3700
Total Assets
  1,054.3000   1,079.6000   1,134.7000   1,239.3340   1,263.9250

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  159.3000   189.4000   199.9000   -   -
Long-term debt
  -   -   -   197.7360   185
Liabilities to Banks
  30.6000   5   3.8000   3.6000   11.5000
Provisions
  42.8000   55.4000   67.5000   89.4000   88.9000
Liabilities
  634.9000   658.9000   698.3000   824.8330   786.6260
Share Capital
  44.9000   45   45   44.1660   44.1580
Total Equity
  419.3000   420.7000   436.4000   414.5010   477.2990
Minority Interests
  .3000   .3000   .0900   -.0860   .3450
Total liabilities equity
  1,054.3000   1,079.6000   1,134.7000   1,239.3340   1,263.9250

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  1,833.5000   2,004   2,060   2,222.6950   2,304.4190
Depreciation (total)
  -   -   -   56.7220   57.5640
Operating Result
  81.5000   87.6000   106   112.8490   163.6760
Interest Income
  -11.4000   -10.1000   -9.3000   -1.8840   -1.1350
Income Before Taxes
  70.2000   77.6000   96.7000   104.9310   157.1700
Income Taxes
  24.4000   29.3000   33.3000   43.7760   51.7640
Minority Interests Profit
  .2000   .6000   .3000   -.3160   -.0300
Net Income
  46   49   63.7000   61.4710   105.4360

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  1.0300   1.0800   1.4100   1.3700   2.3800
Dividend per Share
  0.9200   0.9500   0.9600   0.9900   1.0450

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  134.3000   144.8000   165   167.7960   173.3520
Cash Flow from Investing Activities
  -91.5000   -85.8000   -75.4000   -154.2100   -112.8750
Cash Flow from Financing
  -69   -90   -66.3000   -44.4720   -66.0730
Decrease / Increase in Cash
  -26.3000   -31   23.2000   -30.8860   -5.5960
Employees
  9,500   10,400   10,300   11,000   10,400