2024-04-30  10:10:00 PM Chg. -1.54 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
82.99USD -1.82% 129,173
Turnover: 6.41 mill.
66.70Bid Size: 100 84.50Ask Size: 300 1.86 bill.USD 1.77% 46.89

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
  494   524.1950   555.4630   582.7140   598.4430
Intangible Assets
  23.7000   20.8030   17.9570   22.3390   18.5380
Long-Term Investments
  -   20.2170   20.9100   24.0550   28.2700
Fixed Assets
  -   586.4580   620.0880   -   682.1250
Inventories
  172.4000   183.2330   170.4240   173.6630   172.7480
Accounts Receivable
  -   270.4360   249.6020   263.4080   293.5410
Cash and Cash Equivalents
  133.3000   85.2150   176.1430   225.7430   298.8940
Current Assets
  608.6000   575.5560   619.5730   685.5410   788.7360
Total Assets
  1,167.2000   1,162.0140   1,239.6610   1,353.8900   1,470.8610

 

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
  157.3000   156.9830   128.6050   158.3160   204.9770
Long-term debt
  -   246.8970   313.8170   288.8590   268.2990
Liabilities to Banks
  -   -   -   -   -
Provisions
  96.9000   81.3000   105.3000   123.3000   103.8000
Liabilities
  613.5000   625.0700   681.2770   717.9740   729.9470
Share Capital
  25.6000   25.6400   25.7090   25.8950   26.0710
Total Equity
  553.7000   536.9440   558.3840   635.9160   740.9140
Minority Interests
  1.5000   1.3980   1.4000   1.3120   .8180
Total liabilities equity
  1,167.2000   1,162.0140   1,239.6610   1,353.8900   1,470.8610

 

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
  1,880.8000   1,927.2130   1,776.1670   1,766.1660   1,925.0070
Depreciation (total)
  -   63.8040   66.9850   -   -
Operating Result
  109.2000   90.6940   122.7900   126.1930   146.1600
Interest Income
  -   -11.4410   -14.5330   -13.2050   -11.4440
Income Before Taxes
  101   75.5350   102.8560   113.8160   139.2370
Income Taxes
  23.3000   18.4540   26.8190   27.6180   47.6900
Minority Interests Profit
  .5000   .0200   -.0690   -.0070   .0310
Net Income
  72.8000   57.1010   75.9680   86.1910   91.5780

 

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
  3.2200   2.5100   3.3400   3.7800   3.9900
Dividend per Share
  0.6500   0.6900   0.7300   0.7800   0.8600

 

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
  150.3000   81.9550   183.2730   212.1620   198.8630
Cash Flow from Investing Activities
  -167.6000   -109.2210   -125.9700   -130.5210   -82.6830
Cash Flow from Financing
  76.3000   -14.8520   42.9310   -29.7720   -50.4970
Decrease / Increase in Cash
  56.5000   -48.1320   90.9280   49.6000   73.1510
Employees
  2,015   2,024   2,073   2,145   2,096