2024-05-17  6:49:08 PM Chg. -0.86 Volume Bid6:50:30 PM Ask6:50:30 PM Market Capitalization Dividend Y. P/E Ratio
165.85USD -0.52% 17,200
Turnover: 1.64 mill.
165.67Bid Size: 400 166.11Ask Size: 100 3.11 bill.USD 0.75% 28.83

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
  457.7000   486.2820   513.8530   539.8180   525.1150
Intangible Assets
  1.9000   41.4770   40.0490   38.6640   71.7440
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   834.8710   871.4140   924.3930   1,004.9020
Inventories
  74.4000   78.8580   80.4490   78.8870   79.0680
Accounts Receivable
  -   152.5230   151.8510   156.5780   187.1740
Cash and Cash Equivalents
  197.5000   191.7690   276.5530   363.7950   349.7520
Current Assets
  561.4000   589.2900   661.8230   777.6140   814.2260
Total Assets
  1,373.4000   1,424.1610   1,533.2370   1,702.0070   1,819.1280

 

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
  54.2000   59.1770   50.8260   50.8840   64.6910
Long-term debt
  -   .1550   0.0000   0.0000   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  187.9000   199.3000   220   285.4000   300.3000
Liabilities
  360   289.7020   291.0290   337.2260   365.9360
Share Capital
  2   1.5190   1.5250   1.5420   1.5450
Total Equity
  1,013.4000   1,134.4590   1,242.2080   1,364.7810   1,453.1920
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,373.4000   1,424.1610   1,533.2370   1,702.0070   1,819.1280

 

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
  1,355.5000   1,394.8970   1,456.6050   1,468.0460   1,590.9580
Depreciation (total)
  69.6000   71.7520   77.1130   81.6120   88.8790
Operating Result
  186.2000   193.2750   200.3840   201.1600   110.2830
Interest Income
  1.5000   2.3590   2.4370   2.5430   4.2690
Income Before Taxes
  187.6000   195.3510   201.2680   203.3710   115.1230
Income Taxes
  70.9000   75.4260   76.9690   78.3450   44.9270
Minority Interests Profit
  -   -   -   -   -
Net Income
  116.7000   119.9250   124.2990   125.0260   70.1960

 

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
  6.1400   6.2900   6.5000   6.5100   3.6300
Dividend per Share
  0.1500   0.1500   0.1500   0.1500   0.1500

 

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
  211.6000   194.6190   226.9170   207.6360   218.2740
Cash Flow from Investing Activities
  -134.2000   -94.1740   -124.2690   -114.6690   -233.0370
Cash Flow from Financing
  3.8000   -104.3470   -6.2610   -5.6440   -2.1820
Decrease / Increase in Cash
  77.4000   -5.7100   84.7840   87.2420   -14.0430
Employees
  11,500   12,000   12,000   13,000   14,000