2024-06-07  10:10:00 PM Chg. -0.65 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
210.91USD -0.31% 411,980
Turnover: 51.31 mill.
208.00Bid Size: 100 221.00Ask Size: 100 30.98 bill.USD 0.83% 34.46

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
  434.4000   411.4000   434.2770   387.7580   384.2760
Intangible Assets
  311   324.5000   45.1980   47.1420   299.8080
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   804.7530   740.0780   1,839.2160
Inventories
  174.4000   145.8000   165.4180   246.8590   224.4560
Accounts Receivable
  283.2000   318.3000   359.5930   362.5680   382.0860
Cash and Cash Equivalents
  809.5000   876   905.7300   717.2490   731.4340
Current Assets
  1,361.2000   1,448.8000   1,556.2090   1,444.1820   1,419.7190
Total Assets
  2,137.9000   2,210.7000   2,360.9620   2,184.2600   3,258.9350

 

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
  55   60.7000   85.4050   81.1120   92.5710
Long-term debt
  -   -   300.7700   300.5940   875
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.1000   .6000   .7000   .8000   -
Liabilities
  530.2000   600.2000   602.7140   596.9530   1,564.1040
Share Capital
  .5680   .5680   .5610   .5620   .5630
Total Equity
  1,607.6000   1,610.5000   1,758.2480   1,587.3070   1,694.8310
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,137.9000   2,210.7000   2,360.9620   2,184.2600   3,258.9350

 

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
  1,368.5000   1,514.5000   1,554.9730   1,678.9120   1,838.7130
Depreciation (total)
  14   10.1000   -   73.0560   86.8490
Operating Result
  294.4000   354.8000   405.0870   409.2360   428.9520
Interest Income
  29   32.5000   25.1070   20.4300   5.6540
Income Before Taxes
  331.9000   385.1000   431.0780   435.9160   439.5660
Income Taxes
  77.1000   78   85.8050   83.0300   87.1570
Minority Interests Profit
  -   -   -   -   -
Net Income
  254.9000   307.1000   345.2730   352.8860   352.4090

 

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   2.1500   2.4400   2.5100   2.5100
Dividend per Share
  0.0000   0.6800   1.0000   1.1200   1.2000

 

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
  383.2000   402.8000   391.2680   383.1800   547.9330
Cash Flow from Investing Activities
  -101.6000   -78   -94.9870   -143.0710   -1,125.7540
Cash Flow from Financing
  -177.1000   -153.9000   -297.3160   -255.7910   612.5840
Decrease / Increase in Cash
  74.3000   66.5000   29.6820   -188.4810   14.1850
Employees
  3,700   3,900   4,100   4,340   5,250