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

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
  195.5000   192   204.9390   226.8050   293.3150
Intangible Assets
  212.6000   196.7000   223.1500   199.8290   509.2970
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,448.9600   1,374.4810   1,773.2630
Inventories
  320   360.6000   436.4630   456.6870   722.1400
Accounts Receivable
  464.9000   448.2000   607.5800   644.1390   796.6930
Cash and Cash Equivalents
  573.8000   505.2000   264.9080   347.2600   137.4530
Current Assets
  1,403.5000   1,361.3000   1,415.7170   1,573.2250   1,747.5410
Total Assets
  2,739.4000   2,681.8000   2,864.6770   2,947.7060   3,520.8040

 

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
  207.9000   249.8000   342.0560   349.6350   566.2530
Long-term debt
  -   -   725   725   1,022.1550
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  81.9000   93.3000   94   88.3000   -
Liabilities
  1,364.2000   1,287.3000   1,393.0130   1,433.5830   2,079.0580
Share Capital
  1.1000   1.1000   1.0400   1.0330   .9910
Total Equity
  1,375.2000   1,394.5000   1,471.6640   1,514.1230   1,441.7460
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  2,739.4000   2,681.8000   2,864.6770   2,947.7060   3,520.8040

 

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
  3,535.7000   3,637.2000   4,063.7150   4,375.0200   5,386.7030
Depreciation (total)
  -   -   49.9860   51.3300   82.3830
Operating Result
  358   354.5000   345.7560   373.4270   347.7130
Interest Income
  -   -36.4000   -35.7130   -33.6930   -50.0650
Income Before Taxes
  329.8000   321.1000   312.9120   342.6710   301.6930
Income Taxes
  117   110.8000   112.3000   119.4100   116.0090
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  212.8000   210.3000   200.6120   223.2610   187.1840

 

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
  1.9300   2.0400   1.9900   2.2600   1.9300
Dividend per Share
  0.5000   0.5800   0.6800   0.8200   0.9000

 

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
  321.2000   299.2000   195.8360   262.6910   156.3290
Cash Flow from Investing Activities
  -52.3000   -30   -283.7640   -9.5990   -400.6340
Cash Flow from Financing
  -78.1000   -331.1000   -160.2010   -150.9350   42.8690
Decrease / Increase in Cash
  185.1000   -68.6000   -240.3200   82.3520   -209.8070
Employees
  7,059   7,000   7,000   7,000   7,000