6/10/2024  10:10:00 PM Chg. -2.76 Volume Bid10:05:23 AM Ask10:05:23 AM Market Capitalization Dividend Y. P/E Ratio
231.46USD -1.18% 173,085
Turnover: 19.98 mill.
203.80Bid Size: 100 368.02Ask Size: 100 4.67 bill.USD - 8.02

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
  651.5000   741.6000   772.8000   815.4000   834.2000
Intangible Assets
  0.0000   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   915.3000   962.9000   1,003.7000   1,054.6000
Inventories
  767.7000   886   917.2000   894.9000   826
Accounts Receivable
  95.7000   107   119.5000   138.4000   128.5000
Cash and Cash Equivalents
  5.4000   2.9000   2.8000   3.4000   4.7000
Current Assets
  1,108.6000   1,276.7000   1,343   1,332.4000   1,302.1000
Total Assets
  1,888.6000   2,192   2,305.9000   2,336.1000   2,356.7000

 

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
  -   -   -   -   -
Long-term debt
  -   678.7000   940.4000   912.7000   862.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   3.9000   13.7000   8.9000   12.5000
Liabilities
  1,398   1,747.1000   1,991.4000   2,056.4000   1,962.5000
Share Capital
  .4000   .4000   .4000   .4000   .4000
Total Equity
  490.6000   444.9000   314.5000   279.7000   394.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,888.6000   2,192   2,305.9000   2,336.1000   2,356.7000

 

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
  5,334.9000   5,867.7000   6,588.3000   6,527.8000   6,456.5000
Depreciation (total)
  24.3000   26.4000   29.5000   30.7000   32.1000
Operating Result
  226.1000   268.2000   301.6000   297.8000   287.7000
Interest Income
  -54   -   -   -   -
Income Before Taxes
  165.3000   183   273.4000   267.8000   209.1000
Income Taxes
  64.2000   71   104   100.6000   70
Minority Interests Profit
  -   -   -   -   -
Net Income
  109.1000   111.6000   169.2000   167.2000   139.1000

 

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
  3.5500   3.7300   6.4300   7.4300   6.6900
Dividend per Share
  0.0000   -   -   -   -

 

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
  50.7000   84.2000   155.4000   142.3000   266.3000
Cash Flow from Investing Activities
  -125.5000   -230.8000   -61.9000   4.9000   -127.8000
Cash Flow from Financing
  74   144.1000   -93.6000   -146.6000   -137.2000
Decrease / Increase in Cash
  -.8000   -2.5000   -.1000   .6000   1.3000
Employees
  7,600   8,300   8,600   7,900   8,000