5/16/2024  10:00:00 PM Chg. -0.3400 Volume Bid1:44:27 AM Ask1:44:27 AM Market Capitalization Dividend Y. P/E Ratio
178.3500USD -0.19% 395,760
Turnover: 43.94 mill.
177.4600Bid Size: 100 178.4600Ask Size: 100 10.87 bill.USD 0.48% 45.97

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
  234.5000   350   513.2790   756.1000   876.3500
Intangible Assets
  235.6000   285.8000   254.7720   225.1380   197.6500
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,388.5580   1,592.4890   1,697.9380
Inventories
  398.2000   431.7000   451.9440   447.6640   461.6830
Accounts Receivable
  354.4000   381.1000   346.8580   322.2150   343.7680
Cash and Cash Equivalents
  61.8000   48.6000   115.2870   82.2020   81.0900
Current Assets
  903.5000   957.1000   1,008.6440   947.4760   944.4240
Total Assets
  1,860   2,205.7000   2,397.2020   2,539.9650   2,642.3620

 

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
  124.9000   145.3000   160.6830   173.2870   169.4390
Long-term debt
  -   -   710   850   577.1530
Liabilities to Banks
  .3000   0.0000   0.0000   2.4000   150
Provisions
  211.2000   264.4000   258.2000   238.3100   160.4000
Liabilities
  851.8000   1,063.1000   1,236.2580   1,386.8610   1,429.7670
Share Capital
  .1000   .1060   .1060   .1060   .1060
Total Equity
  1,008.1000   1,142.5000   1,160.9440   1,153.1040   1,212.5950
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,860   2,205.7000   2,397.2020   2,539.9650   2,642.3620

 

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
  1,865.6000   1,936   2,001.2400   2,038.3030   2,023.0780
Depreciation (total)
  32.8000   37   77.3530   75.2350   69.0360
Operating Result
  223.3000   226   -   -   -
Interest Income
  -25.5000   -26.4000   -22.5330   -24.0770   -24.7510
Income Before Taxes
  197.8000   199.6000   227.2440   240.9490   226.4860
Income Taxes
  56.2000   53.6000   61.4000   59.4970   45.6480
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  141.6000   146.9000   165.8440   181.4520   180.8380

 

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
  2.0600   2.1300   2.5000   2.8100   2.9200
Dividend per Share
  0.3100   0.3200   0.3200   0.3800   0.4300

 

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
  144.1000   222.6000   268.0830   287.4290   435.3790
Cash Flow from Investing Activities
  -64.6000   -340   -205.8290   -284.0830   -173.9460
Cash Flow from Financing
  -90.5000   102.5000   9.4770   -25.4450   -260.9930
Decrease / Increase in Cash
  -12.7000   -13.3000   66.7310   -33.0850   -1.1120
Employees
  6,600   6,750   6,700   6,900   6,800