2024-05-03  10:15:00 PM Chg. +0.2300 Volume Bid2024-05-03 Ask2024-05-03 Market Capitalization Dividend Y. P/E Ratio
25.6600USD +0.90% 1.01 mill.
Turnover: 19.45 mill.
25.3200Bid Size: 100 25.9800Ask Size: 100 2.3 bill.USD 4.05% 11.99

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
  192   204.9390   226.8050   293.3150   298.4520
Intangible Assets
  196.7000   223.1500   199.8290   509.2970   425.4360
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,448.9600   1,374.4810   1,773.2630   1,704.3200
Inventories
  360.6000   436.4630   456.6870   722.1400   711.9030
Accounts Receivable
  448.2000   607.5800   644.1390   796.6930   884.8030
Cash and Cash Equivalents
  505.2000   264.9080   347.2600   137.4530   94.9590
Current Assets
  1,361.3000   1,415.7170   1,573.2250   1,747.5410   1,803.5930
Total Assets
  2,681.8000   2,864.6770   2,947.7060   3,520.8040   3,507.9130

 

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
  249.8000   342.0560   349.6350   566.2530   616.8590
Long-term debt
  -   725   725   1,022.1550   998.2720
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  93.3000   94   88.3000   -   -
Liabilities
  1,287.3000   1,393.0130   1,433.5830   2,079.0580   2,113.4800
Share Capital
  1.1000   1.0400   1.0330   .9910   .9660
Total Equity
  1,394.5000   1,471.6640   1,514.1230   1,441.7460   1,394.4330
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  2,681.8000   2,864.6770   2,947.7060   3,520.8040   3,507.9130

 

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
  3,637.2000   4,063.7150   4,375.0200   5,386.7030   5,593.1270
Depreciation (total)
  -   49.9860   51.3300   82.3830   83.8180
Operating Result
  354.5000   345.7560   373.4270   347.7130   287.9280
Interest Income
  -36.4000   -35.7130   -33.6930   -50.0650   -43.0600
Income Before Taxes
  321.1000   312.9120   342.6710   301.6930   250.8810
Income Taxes
  110.8000   112.3000   119.4100   116.0090   77.0930
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  210.3000   200.6120   223.2610   187.1840   170.8930

 

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
  2.0400   1.9900   2.2600   1.9300   1.8000
Dividend per Share
  0.5800   0.6800   0.8200   0.9000   0.9800

 

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
  299.2000   195.8360   262.6910   156.3290   162.7190
Cash Flow from Investing Activities
  -30   -283.7640   -9.5990   -400.6340   1.1930
Cash Flow from Financing
  -331.1000   -160.2010   -150.9350   42.8690   -202.1630
Decrease / Increase in Cash
  -68.6000   -240.3200   82.3520   -209.8070   -42.4940
Employees
  7,000   7,000   7,000   7,000   7,500