2024-05-03  9:59:56 PM Chg. -0.27 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
220.35USD -0.12% 20,583
Turnover: 4.53 mill.
-Bid Size: - -Ask Size: - 16.68 bill.USD 1.16% 28.01

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
  213.7000   219.2000   213.5000   219.5430   240.9450
Intangible Assets
  382.2000   341.4000   311.2000   271.1640   287.8370
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,832.2790   1,942.7590
Inventories
  254.3000   235   231   237.6310   239.1240
Accounts Receivable
  -   -   -   256.0400   260
Cash and Cash Equivalents
  230.3000   318.9000   439.6000   509.1370   328.0180
Current Assets
  789.2000   881.9000   991   1,075.7910   862.6840
Total Assets
  2,836.1000   2,785.4000   2,887.6000   2,908.0700   2,805.4430

 

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
  111   117.3000   133.3000   127.4620   128.9110
Long-term debt
  806.4000   779.2000   772   765.0060   839.7070
Liabilities to Banks
  808.8000   786.5000   773.9000   863.9000   840.8000
Provisions
  142.5000   121.3000   144.9000   130.4000   110.5000
Liabilities
  1,323   1,320.4000   1,314.6000   1,421.6190   1,362.1520
Share Capital
  .8600   .8770   .8920   .8980   .9020
Total Equity
  1,513.1000   1,465   1,573   1,486.4510   1,443.2910
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,836.1000   2,785.4000   2,887.6000   2,908.0700   2,805.4430

 

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
  1,838.5000   1,954.3000   2,024.1000   2,147.7670   2,020.6680
Depreciation (total)
  -   -   -   33.7200   35.6940
Operating Result
  304.7000   128.2000   395.5000   431.2240   431.7380
Interest Income
  -29.3000   -42.3000   -42.2000   -41.8950   -41.6360
Income Before Taxes
  273.9000   86.2000   353.1000   392.4400   392.3450
Income Taxes
  80   48.6000   97.9000   113.0540   109.5380
Minority Interests Profit
  -   -   -   -   -
Net Income
  193.9000   37.6000   255.2000   279.3860   282.8070

 

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
  2.3400   0.4500   3.1100   3.4800   3.6500
Dividend per Share
  0.6800   0.8000   0.9200   1.1200   1.2800

 

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
  217.4000   326.2000   401.5000   367.9610   360.3210
Cash Flow from Investing Activities
  -469.5000   -105.3000   -68.2000   -72.2600   -210.4910
Cash Flow from Financing
  253.4000   -136.5000   -219   -184.0720   -295.5280
Decrease / Increase in Cash
  -4.9000   88.6000   120.8000   69.5080   -181.1190
Employees
  6,814   6,717   6,787   6,712   6,801