2024-05-17  5:12:06 PM Chg. -0.24 Volume Bid5:12:06 PM Ask5:12:06 PM Market Capitalization Dividend Y. P/E Ratio
166.47USD -0.14% 7,682
Turnover: 862,996.11
165.87Bid Size: 400 166.75Ask Size: 200 3.1 bill.USD 0.75% 28.76

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  395.1000   412.2000   457.7000   486.2820   513.8530
Intangible Assets
  3   2   1.9000   41.4770   40.0490
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   834.8710   871.4140
Inventories
  76.5000   75.4000   74.4000   78.8580   80.4490
Accounts Receivable
  -   -   -   152.5230   151.8510
Cash and Cash Equivalents
  48.8000   120.1000   197.5000   191.7690   276.5530
Current Assets
  395.2000   487.7000   561.4000   589.2900   661.8230
Total Assets
  1,141.5000   1,240.5000   1,373.4000   1,424.1610   1,533.2370

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  56.1000   52.3000   54.2000   59.1770   50.8260
Long-term debt
  -   -   -   .1550   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  167.2000   178.4000   187.9000   199.3000   220
Liabilities
  343.6000   343.6000   360   289.7020   291.0290
Share Capital
  2   2   2   1.5190   1.5250
Total Equity
  797.9000   896.9000   1,013.4000   1,134.4590   1,242.2080
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,141.5000   1,240.5000   1,373.4000   1,424.1610   1,533.2370

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  1,134.1000   1,256.3000   1,355.5000   1,394.8970   1,456.6050
Depreciation (total)
  64.7000   66.4000   69.6000   71.7520   77.1130
Operating Result
  124   151.1000   186.2000   193.2750   200.3840
Interest Income
  -4.1000   .6000   1.5000   2.3590   2.4370
Income Before Taxes
  120.6000   150.7000   187.6000   195.3510   201.2680
Income Taxes
  44.1000   55.7000   70.9000   75.4260   76.9690
Minority Interests Profit
  -   -   -   -   -
Net Income
  76.5000   95   116.7000   119.9250   124.2990

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  4.0500   5.0200   6.1400   6.2900   6.5000
Dividend per Share
  0.1500   0.1500   0.1500   0.1500   0.1500

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  86.2000   161.7000   211.6000   194.6190   226.9170
Cash Flow from Investing Activities
  -96.8000   -75.1000   -134.2000   -94.1740   -124.2690
Cash Flow from Financing
  -63.9000   -15.9000   3.8000   -104.3470   -6.2610
Decrease / Increase in Cash
  -72.4000   71.3000   77.4000   -5.7100   84.7840
Employees
  11,000   11,000   11,500   12,000   12,000