2024-05-03  9:59:50 PM Chg. -0.45 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
191.50USD -0.23% 6,816
Turnover: 1.31 mill.
-Bid Size: - -Ask Size: - 5.27 bill.USD 1.75% 47.40

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
  184.1000   189.7000   168.6740   172.3110   169.5950
Intangible Assets
  7.3000   6.3000   5.3760   47.7710   44.8660
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   271.3390   371.9460   366.9050
Inventories
  109.7000   109.2000   74.5160   77.8990   76.0970
Accounts Receivable
  -   -   57.8080   62.4370   66.0060
Cash and Cash Equivalents
  191.6000   123.4000   211.5390   182.2020   118.0800
Current Assets
  391.7000   326.1000   367.2910   342.9980   267.8270
Total Assets
  682.6000   620   638.6300   714.9440   634.7320

 

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
  40.7000   41.9000   37.9070   38.8230   39.9310
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  46.1000   53.6000   50   71.5000   54.5000
Liabilities
  118.4000   118.7000   110.0330   134.0260   121.1340
Share Capital
  100   102.6000   104.7890   107.7670   110.6770
Total Equity
  564.3000   501.2000   528.5970   580.9180   513.5980
Minority Interests
  -   -   -   -   -
Total liabilities equity
  682.6000   620   638.6300   714.9440   634.7320

 

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
  1,131.4000   1,165.9000   1,041.0750   1,104.5140   1,191.1090
Depreciation (total)
  -   -   20.4070   21.1110   24.1470
Operating Result
  143.3000   161.9000   153.7670   154.8610   184.5700
Interest Income
  -   -   -.4880   -.3090   .0630
Income Before Taxes
  146   162   153.2790   154.5520   184.6330
Income Taxes
  50.2000   52.7000   52.2930   52.8660   62.8690
Minority Interests Profit
  -   -   -   -   -
Net Income
  95.8000   109.2000   74.9860   101.6860   121.7640

 

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
  3.5100   4.0000   2.7500   3.7200   4.4500
Dividend per Share
  1.4100   6.5200   1.7200   1.8200   6.9600

 

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
  122.4000   131.7000   129.0910   132.7720   142.5850
Cash Flow from Investing Activities
  -16.6000   -22.4000   8.4750   -112.3250   -17.4230
Cash Flow from Financing
  -46.5000   -177.6000   -49.4120   -49.7840   -189.2840
Decrease / Increase in Cash
  59.4000   -68.3000   88.1540   -29.3370   -64.1220
Employees
  3,100   3,100   2,500   2,600   2,700