2024-05-31  10:10:00 PM Chg. +0.96 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
79.63USD +1.22% 277,952
Turnover: 14.14 mill.
64.14Bid Size: 100 80.35Ask Size: 300 4.34 bill.USD 1.01% 29.82

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
  434.4000   502.6340   512.8600   515.2750   670.1940
Intangible Assets
  219.4000   195.9380   212.9930   205.3590   1,001.7920
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,103.8700   1,241.2010   1,247.0010   3,215.6540
Inventories
  221.5000   251.2900   248.5040   247.3990   359.5050
Accounts Receivable
  331.1000   341.3070   364.7040   351.1300   473.7000
Cash and Cash Equivalents
  155.1000   77.5690   119.1680   142.2450   194.3980
Current Assets
  794.7000   765.1360   801.0510   811.2530   1,144.9920
Total Assets
  1,873   1,869.0060   2,042.2520   2,058.2540   4,360.6460

 

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
  201.6000   174.4940   177.8640   162.9640   268.4670
Long-term debt
  -   547.7350   669.6060   588.1450   2,398.9270
Liabilities to Banks
  -   -   -   -   -
Provisions
  10.8000   13.8000   9   8   14.3000
Liabilities
  937.9000   978.5560   1,168.9260   1,119.9850   3,316.6260
Share Capital
  50.2000   50.3110   50.0740   50.1410   50.3890
Total Equity
  930.5000   890.4500   873.3260   938.2690   1,044.0200
Minority Interests
  4.7000   5.0570   4.6050   4.6700   .3930
Total liabilities equity
  1,873   1,869.0060   2,042.2520   2,058.2540   4,360.6460

 

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
  2,047   2,104.4540   2,083.6600   2,094.6050   2,306.0430
Depreciation (total)
  -   70.4940   75.2890   77.6840   87.3150
Operating Result
  146.6000   -   -   -   128.0400
Interest Income
  -19.1000   -19.7440   -25.0210   -27.3590   -43.7010
Income Before Taxes
  127.5000   79.3120   138.3450   167.4250   58.6990
Income Taxes
  39.9000   34.3480   55.8550   50.4360   9.0860
Minority Interests Profit
  -.4000   -.3780   -.4170   .2540   -.0480
Net Income
  96.8000   49.7730   86.6800   124.1280   58.2420

 

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
  1.9400   1.0000   1.7200   2.4800   1.1600
Dividend per Share
  0.3850   0.4600   0.5100   0.5500   0.5900

 

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
  132.7000   29.7340   210.5290   195.6880   140.7900
Cash Flow from Investing Activities
  -133.2000   -160.0170   -258.8210   -111.5250   -1,800.9270
Cash Flow from Financing
  -48.7000   54.9640   104.2180   -52.5900   1,710.1900
Decrease / Increase in Cash
  -45.3000   -77.5520   41.5990   23.0770   52.1530
Employees
  3,700   3,700   4,400   4,600   2,500