16/05/2024  22:10:00 Chg. +1.09 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
166.71USD +0.66% 57,123
Turnover: 5.31 mill.
66.82Bid Size: 100 205.47Ask Size: 100 3.11 bill.USD 0.74% 28.89

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
  412.2000   457.7000   486.2820   513.8530   539.8180
Intangible Assets
  2   1.9000   41.4770   40.0490   38.6640
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   834.8710   871.4140   924.3930
Inventories
  75.4000   74.4000   78.8580   80.4490   78.8870
Accounts Receivable
  -   -   152.5230   151.8510   156.5780
Cash and Cash Equivalents
  120.1000   197.5000   191.7690   276.5530   363.7950
Current Assets
  487.7000   561.4000   589.2900   661.8230   777.6140
Total Assets
  1,240.5000   1,373.4000   1,424.1610   1,533.2370   1,702.0070

 

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
  52.3000   54.2000   59.1770   50.8260   50.8840
Long-term debt
  -   -   .1550   0.0000   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  178.4000   187.9000   199.3000   220   285.4000
Liabilities
  343.6000   360   289.7020   291.0290   337.2260
Share Capital
  2   2   1.5190   1.5250   1.5420
Total Equity
  896.9000   1,013.4000   1,134.4590   1,242.2080   1,364.7810
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,240.5000   1,373.4000   1,424.1610   1,533.2370   1,702.0070

 

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
  1,256.3000   1,355.5000   1,394.8970   1,456.6050   1,468.0460
Depreciation (total)
  66.4000   69.6000   71.7520   77.1130   81.6120
Operating Result
  151.1000   186.2000   193.2750   200.3840   201.1600
Interest Income
  .6000   1.5000   2.3590   2.4370   2.5430
Income Before Taxes
  150.7000   187.6000   195.3510   201.2680   203.3710
Income Taxes
  55.7000   70.9000   75.4260   76.9690   78.3450
Minority Interests Profit
  -   -   -   -   -
Net Income
  95   116.7000   119.9250   124.2990   125.0260

 

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
  5.0200   6.1400   6.2900   6.5000   6.5100
Dividend per Share
  0.1500   0.1500   0.1500   0.1500   0.1500

 

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
  161.7000   211.6000   194.6190   226.9170   207.6360
Cash Flow from Investing Activities
  -75.1000   -134.2000   -94.1740   -124.2690   -114.6690
Cash Flow from Financing
  -15.9000   3.8000   -104.3470   -6.2610   -5.6440
Decrease / Increase in Cash
  71.3000   77.4000   -5.7100   84.7840   87.2420
Employees
  11,000   11,500   12,000   12,000   13,000