2024-05-03  5:29:24 PM Chg. +13.38 Volume Bid5:30:09 PM Ask5:30:09 PM Market Capitalization Dividend Y. P/E Ratio
305.62USD +4.58% 368,179
Turnover: 58.84 mill.
305.39Bid Size: 400 305.74Ask Size: 100 19.62 bill.USD 1.18% 20.80

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
  734.7000   812   883.0120   886.8130   923.2830
Intangible Assets
  0.0000   0.0000   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   938.3540   1,081.3270   1,109.6990
Inventories
  553.5000   640   887.7010   978.1380   977.5050
Accounts Receivable
  46   63   67.4650   79.3040   88.8030
Cash and Cash Equivalents
  502.8000   424.6000   222.9270   193.6470   213.7130
Current Assets
  1,276.4000   1,316.8000   1,391.9230   1,336.1000   1,367.1800
Total Assets
  2,060.8000   2,187.7000   2,330.2770   2,417.4270   2,476.8790

 

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
  218.3000   259.2000   397.0370   447.4120   453.7100
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  22.4000   41.8000   49.4000   32.5000   67.1000
Liabilities
  805.6000   878.5000   1,105.5710   1,219.2010   1,228.6590
Share Capital
  1.0050   .9770   .9190   .8960   .8730
Total Equity
  1,255.3000   1,309.1000   1,224.7060   1,198.2260   1,248.2200
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,060.8000   2,187.7000   2,330.2770   2,417.4270   2,476.8790

 

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
  3,720.9000   4,042.9000   4,698.7190   4,976.0900   5,083.8120
Depreciation (total)
  -   -   162.2730   167.7600   173.1950
Operating Result
  381.7000   409.2000   502.2650   488.6340   472.5990
Interest Income
  .1000   .8000   -.0620   -.6270   -.6880
Income Before Taxes
  381.8000   410   502.2030   488.0070   471.9110
Income Taxes
  144.9000   153.2000   193.3490   177.9390   166.5240
Minority Interests Profit
  -   -   -   -   -
Net Income
  236.9000   256.7000   308.8540   310.0680   305.3870

 

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
  2.2700   2.5900   3.3000   3.4200   3.4500
Dividend per Share
  0.7300   0.8800   1.3200   1.4000   1.4800

 

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
  291.3000   364.1000   461.6970   544.0260   524.7090
Cash Flow from Investing Activities
  -157.7000   -206.8000   -188.6000   -202.1660   -196.9750
Cash Flow from Financing
  -259   -236.4000   -379.0200   -369.3830   -305.8060
Decrease / Increase in Cash
  -125.6000   -78.2000   -107.1940   -29.2800   20.0660
Employees
  26,900   26,800   28,100   26,800   28,100