2024-04-29  9:09:11 PM Chg. +0.21 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
87.75USD +0.24% 15,284
Turnover: 1.34 mill.
-Bid Size: - -Ask Size: - 9.15 bill.USD 1.55% 27.74

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
  191.1000   180.5000   185.1000   205.1950   224.9950
Intangible Assets
  35.5000   32.1000   28.3000   23.8290   119.0100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   368.3790   592.9790
Inventories
  223   251.1000   240.1000   274.6030   334.5140
Accounts Receivable
  -   -   -   151.4790   171.1720
Cash and Cash Equivalents
  80.9000   125.9000   183   314.8730   126.2750
Current Assets
  532.9000   612.1000   653.3000   824.0360   710.6790
Total Assets
  870.7000   935.2000   1,002.7000   1,192.4150   1,303.6580

 

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
  118   124.8000   136.2000   124.2710   152.0170
Long-term debt
  -   -   -   347.3160   354.8180
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.4000   2.3000   6   -   -
Liabilities
  603.9000   622.8000   644   783.6880   841.4930
Share Capital
  59.2000   58.3000   56.8000   111.3560   109.3020
Total Equity
  266.8000   312.4000   358.7000   408.7270   462.1650
Minority Interests
  -   -   -   -   -
Total liabilities equity
  870.7000   935.2000   1,002.7000   1,192.4150   1,303.6580

 

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
  1,884   1,958.7000   2,041.4000   2,172.6910   2,390.8750
Depreciation (total)
  -   -   -   53.1380   63.1430
Operating Result
  184.5000   205.6000   230.7000   263.1570   299.1140
Interest Income
  -17   -16.9000   -16.2000   -15.4260   -18.7570
Income Before Taxes
  174.8000   196.3000   226.7000   256.4450   291.0310
Income Taxes
  57.2000   66.7000   71.9000   82.5750   89.4400
Minority Interests Profit
  -   -   -   -   -
Net Income
  117.7000   129.5000   154.8000   173.8700   201.5910

 

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
  0.9400   1.0900   1.3350   1.5450   1.8150
Dividend per Share
  0.2000   0.2200   0.2800   0.4000   0.5000

 

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
  113.9000   185.8000   221.9000   182.3650   236.8690
Cash Flow from Investing Activities
  -69.3000   -47.3000   -44.8000   -65.7020   -250.2600
Cash Flow from Financing
  -140.1000   -93   -118.3000   17.0170   -173.3610
Decrease / Increase in Cash
  -96.5000   45   57.1000   131.8800   -188.5980
Employees
  4,797   5,066   5,002   5,979   6,682