2024-06-07  10:10:00 PM Chg. +5.48 Volume Bid12:26:36 AM Ask12:26:36 AM Market Capitalization Dividend Y. P/E Ratio
497.03USD +1.11% 258,911
Turnover: 53.9 mill.
495.24Bid Size: 100 497.56Ask Size: 100 17.71 bill.USD 0.88% 29.92

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  339.6000   361.4000   397.8000   408.3000   445.4000
Intangible Assets
  32.5000   28.6000   30.1000   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  742   754.4000   754.2000   727.8000   914
Inventories
  418.8000   418.5000   484.2000   509.8000   544.1000
Accounts Receivable
  422.8000   469.8000   506.5000   472.7000   477.8000
Cash and Cash Equivalents
  38.9000   50.2000   68.2000   46.3000   37.3000
Current Assets
  938.2000   1,005.9000   1,137.3000   1,089.4000   1,120.9000
Total Assets
  1,680.2000   1,760.3000   1,891.5000   1,817.2000   2,034.9000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  320.1000   361.2000   348.6000   433.3000   372.4000
Long-term debt
  508.6000   615.7000   970.5000   740.5000   849.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  26   9   2.1000   2.1000   -
Liabilities
  1,578.6000   1,722.3000   1,841.4000   1,966.8000   2,205.1000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  101.6000   38   50.1000   -149.6000   -170.2000
Minority Interests
  .4000   .4000   0.0000   0.0000   0.0000
Total liabilities equity
  1,680.2000   1,760.3000   1,891.5000   1,817.2000   2,034.9000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  3,467.4000   3,641.6000   3,839.6000   3,883.9000   3,807.2000
Depreciation (total)
  62.8000   58.1000   64.6000   66   71.1000
Operating Result
  305.4000   429.4000   494.5000   509.5000   656.9000
Interest Income
  -23.6000   -27   -30.6000   -38.3000   -47.5000
Income Before Taxes
  282.6000   402.7000   464   467.9000   507.9000
Income Taxes
  95.4000   124.1000   156.9000   107.6000   99.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  186.6000   277.8000   305.7000   359   408.7000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  4.1600   6.3900   7.2500   8.8400   10.4900
Dividend per Share
  1.3800   1.6500   1.9600   2.4300   2.9500

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  331.2000   354.5000   325.1000   495.5000   396.1000
Cash Flow from Investing Activities
  -69.8000   -84.1000   -98.1000   30.5000   15.9000
Cash Flow from Financing
  -248.7000   -255.2000   -218.3000   -537.8000   -423.4000
Decrease / Increase in Cash
  12.7000   15.2000   8.7000   -11.8000   -11.4000
Employees
  10,000   10,600   11,450   11,350   11,200