2024-06-04  9:59:55 PM Chg. -6.81 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
354.09USD -1.89% 27,109
Turnover: 9.63 mill.
-Bid Size: - -Ask Size: - 13.57 bill.USD 1.21% 26.33

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
  46.6000   52.3000   56.4750   69.8540   83.2900
Intangible Assets
  11.1000   10.2000   11.9950   11.8450   13.3260
Long-Term Investments
  -   -   1.2440   1.2310   1.1720
Fixed Assets
  -   -   255.7240   274.2870   298.5380
Inventories
  400.3000   429.2000   466.9620   474.2750   486.1160
Accounts Receivable
  -   -   51.0140   54.1730   61.4370
Cash and Cash Equivalents
  12.5000   8   14.8300   13.2370   21.9560
Current Assets
  543.1000   577.7000   637.2130   661.7440   695.5570
Total Assets
  780.6000   823.8000   892.9370   936.0310   994.0950

 

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
  199.8000   214.6000   236.2940   246.5540   230.7280
Long-term debt
  -   -   319.3090   328.0150   436.9370
Liabilities to Banks
  -   -   -   -   -
Provisions
  13.5000   19.1000   23.5000   29.8000   34.5000
Liabilities
  499   537.6000   648.5850   680.2880   788.8850
Share Capital
  .0460   .0450   .0440   .0430   .0410
Total Equity
  281.6000   286.2000   244.3520   255.7430   205.2100
Minority Interests
  -   -   3.1130   2.6650   2.2870
Total liabilities equity
  780.6000   823.8000   892.9370   936.0310   994.0950

 

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
  1,954   2,079.7000   2,246.5620   2,363.1390   2,570.8030
Depreciation (total)
  -   -   14.4950   16.3730   -
Operating Result
  144.9000   165.5000   188.8700   216.2220   255.8590
Interest Income
  -6.5000   -6.7000   7.4850   -   -
Income Before Taxes
  138.4000   158.7000   181.3850   208.1500   241.3780
Income Taxes
  56.7000   61.6000   70.5590   80.1370   92.9310
Minority Interests Profit
  0.0000   0.0000   -.3380   .0510   .3520
Net Income
  82   97.3000   110.6920   128.2750   148.9550

 

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
  1.7500   2.1000   2.5000   2.9800   3.5600
Dividend per Share
  0.6200   0.7300   0.8500   1.0000   1.1900

 

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
  119.1000   105.1000   121.8150   146.0500   165.3780
Cash Flow from Investing Activities
  -21.2000   -19.9000   -27.8110   -37.7930   -55.6430
Cash Flow from Financing
  -102.7000   -89.5000   -81.9830   -107.8040   -99.6720
Decrease / Increase in Cash
  -5   -4.5000   6.8240   -1.5930   8.7190
Employees
  3,400   3,600   3,700   3,800   3,900