2024-06-06  10:10:00 PM Chg. -0.95 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
44.72USD -2.08% 185,233
Turnover: 5.76 mill.
44.34Bid Size: 100 44.94Ask Size: 100 2.12 bill.USD 2.86% 40.29

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
  240.5000   267.4000   311.0080   341.1590   356.4450
Intangible Assets
  288.3000   286.7000   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   783.7750   825.5550   -
Inventories
  93.5000   89.5000   121.7910   125.2280   118.4380
Accounts Receivable
  -   -   240.0530   243.4090   229.4360
Cash and Cash Equivalents
  41.8000   65   34.1440   28.5480   36.3120
Current Assets
  404.9000   433.2000   455.5590   438.3700   433.0410
Total Assets
  1,079.6000   1,134.7000   1,239.3340   1,263.9250   1,330.2340

 

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
  189.4000   199.9000   -   -   -
Long-term debt
  -   -   197.7360   185   180
Liabilities to Banks
  5   3.8000   3.6000   11.5000   38.4000
Provisions
  55.4000   67.5000   89.4000   88.9000   110.7000
Liabilities
  658.9000   698.3000   824.8330   786.6260   829.2250
Share Capital
  45   45   44.1660   44.1580   44.0790
Total Equity
  420.7000   436.4000   414.5010   477.2990   501.0090
Minority Interests
  .3000   .0900   -.0860   .3450   .4060
Total liabilities equity
  1,079.6000   1,134.7000   1,239.3340   1,263.9250   1,330.2340

 

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
  2,004   2,060   2,222.6950   2,304.4190   2,304.4190
Depreciation (total)
  -   -   56.7220   57.5640   -
Operating Result
  87.6000   106   112.8490   163.6760   163.6760
Interest Income
  -10.1000   -9.3000   -1.8840   -1.1350   7.2960
Income Before Taxes
  77.6000   96.7000   104.9310   157.1700   157.1700
Income Taxes
  29.3000   33.3000   43.7760   51.7640   51.7640
Minority Interests Profit
  .6000   .3000   -.3160   -.0300   .0610
Net Income
  49   63.7000   61.4710   105.4360   105.4360

 

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
  1.0800   1.4100   1.3700   2.3800   2.3800
Dividend per Share
  0.9500   0.9600   0.9900   1.0450   1.0450

 

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
  144.8000   165   167.7960   173.3520   173.3520
Cash Flow from Investing Activities
  -85.8000   -75.4000   -154.2100   -112.8750   -112.8750
Cash Flow from Financing
  -90   -66.3000   -44.4720   -66.0730   -66.0730
Decrease / Increase in Cash
  -31   23.2000   -30.8860   -5.5960   -5.5960
Employees
  10,400   10,300   11,000   10,400   9,400