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

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
  384   422   494   524.1950   555.4630
Intangible Assets
  11.2000   8.8000   23.7000   20.8030   17.9570
Long-Term Investments
  -   -   -   20.2170   20.9100
Fixed Assets
  -   -   -   586.4580   620.0880
Inventories
  111.2000   162   172.4000   183.2330   170.4240
Accounts Receivable
  -   -   -   270.4360   249.6020
Cash and Cash Equivalents
  84.1000   76.9000   133.3000   85.2150   176.1430
Current Assets
  479.7000   523.1000   608.6000   575.5560   619.5730
Total Assets
  901.1000   985.5000   1,167.2000   1,162.0140   1,239.6610

 

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
  137.8000   141.7000   157.3000   156.9830   128.6050
Long-term debt
  -   -   -   246.8970   313.8170
Liabilities to Banks
  -   -   -   -   -
Provisions
  69.6000   81.9000   96.9000   81.3000   105.3000
Liabilities
  494.7000   504.6000   613.5000   625.0700   681.2770
Share Capital
  11.7000   25.1000   25.6000   25.6400   25.7090
Total Equity
  405.5000   480.9000   553.7000   536.9440   558.3840
Minority Interests
  4.3000   1.9000   1.5000   1.3980   1.4000
Total liabilities equity
  901.1000   985.5000   1,167.2000   1,162.0140   1,239.6610

 

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
  1,843.1000   1,803.7000   1,880.8000   1,927.2130   1,776.1670
Depreciation (total)
  -   -   -   63.8040   66.9850
Operating Result
  118.5000   128.7000   109.2000   90.6940   122.7900
Interest Income
  -   -   -   -11.4410   -14.5330
Income Before Taxes
  108.5000   120.4000   101   75.5350   102.8560
Income Taxes
  32.3000   36   23.3000   18.4540   26.8190
Minority Interests Profit
  -.6000   -.3000   .5000   .0200   -.0690
Net Income
  72.6000   80   72.8000   57.1010   75.9680

 

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
  3.4400   3.7100   3.2200   2.5100   3.3400
Dividend per Share
  0.5300   0.5800   0.6500   0.6900   0.7300

 

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
  77.4000   109   150.3000   81.9550   183.2730
Cash Flow from Investing Activities
  -101.4000   -87.4000   -167.6000   -109.2210   -125.9700
Cash Flow from Financing
  -2.1000   -29.5000   76.3000   -14.8520   42.9310
Decrease / Increase in Cash
  -27.1000   -7.2000   56.5000   -48.1320   90.9280
Employees
  1,848   1,920   2,015   2,024   2,073