2024-05-31  10:10:00 PM Chg. +8.54 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
502.60USD +1.73% 941,248
Turnover: 341.36 mill.
430.60Bid Size: 100 799.23Ask Size: 100 17.9 bill.USD 0.87% 30.26

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
  335.5000   358.6000   339.6000   361.4000   397.8000
Intangible Assets
  -   60   32.5000   28.6000   30.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   750.3000   742   754.4000   754.2000
Inventories
  378.8000   463.3000   418.8000   418.5000   484.2000
Accounts Receivable
  408.1000   421.4000   422.8000   469.8000   506.5000
Cash and Cash Equivalents
  38   37.5000   38.9000   50.2000   68.2000
Current Assets
  902.4000   1,014   938.2000   1,005.9000   1,137.3000
Total Assets
  1,626.7000   1,764.3000   1,680.2000   1,760.3000   1,891.5000

 

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
  283.1000   324.3000   320.1000   361.2000   348.6000
Long-term debt
  -   675   508.6000   615.7000   970.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  31.6000   13.4000   26   9   2.1000
Liabilities
  1,141   1,755.3000   1,578.6000   1,722.3000   1,841.4000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  485.7000   9   101.6000   38   50.1000
Minority Interests
  .8000   .6000   .4000   .4000   0.0000
Total liabilities equity
  1,626.7000   1,764.3000   1,680.2000   1,760.3000   1,891.5000

 

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
  3,199.1000   3,367.4000   3,467.4000   3,641.6000   3,839.6000
Depreciation (total)
  -   60.8000   62.8000   58.1000   64.6000
Operating Result
  289   334.7000   305.4000   429.4000   494.5000
Interest Income
  -14.5000   -17.2000   -23.6000   -27   -30.6000
Income Before Taxes
  274.3000   317.6000   282.6000   402.7000   464
Income Taxes
  94.4000   109.5000   95.4000   124.1000   156.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  171.8000   205.8000   186.6000   277.8000   305.7000

 

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
  3.4500   4.3000   4.1600   6.3900   7.2500
Dividend per Share
  0.9200   1.1400   1.3800   1.6500   1.9600

 

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
  210.3000   184.8000   331.2000   354.5000   325.1000
Cash Flow from Investing Activities
  -67.3000   -87.3000   -69.8000   -84.1000   -98.1000
Cash Flow from Financing
  -150.2000   -89.5000   -248.7000   -255.2000   -218.3000
Decrease / Increase in Cash
  -7.2000   8   12.7000   15.2000   8.7000
Employees
  9,700   9,800   10,000   10,600   11,450