2024-05-16  10:10:00 PM Chg. -1.99 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
135.69USD -1.45% 716,227
Turnover: 57.42 mill.
134.21Bid Size: 100 135.75Ask Size: 100 6.92 bill.USD 0.00% 20.78

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
  1,149.6000   1,197.3000   1,308.2000   967.0010   894.1780
Intangible Assets
  0.0000   0.0000   0.0000   -   -
Long-Term Investments
  100.5000   14.9000   0.0000   -   -
Fixed Assets
  -   -   -   1,340.1950   1,254.0590
Inventories
  385.9000   569.8000   427   460.7940   436.7010
Accounts Receivable
  -   -   -   52.9100   56.8680
Cash and Cash Equivalents
  826.4000   583.5000   643.5000   520.7080   588.5780
Current Assets
  1,433.3000   1,488.8000   1,307.8000   1,164.9720   1,178.9800
Total Assets
  2,947.9000   3,048.2000   2,987.4000   2,505.1670   2,433.0390

 

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
  137.2000   211.4000   140.4000   141.6850   184.1750
Long-term debt
  68.6000   57.9000   63.9000   291.3100   286.2350
Liabilities to Banks
  68.6000   57.9000   63.9000   195.7000   343.9000
Provisions
  107   82   115.6000   63.5000   32.8000
Liabilities
  1,057.2000   1,185.7000   1,169.1000   1,115.4660   1,137.3170
Share Capital
  -   -   -   1.0330   1.0330
Total Equity
  1,890.8000   1,862.5000   1,818.3000   1,389.7010   1,295.7220
Minority Interests
  0.0000   0.0000   0.0000   -   4.6590
Total liabilities equity
  2,947.9000   3,048.2000   2,987.4000   2,505.1670   2,433.0390

 

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
  3,468.8000   4,158.1000   4,510.8000   3,744.0300   3,518.6800
Depreciation (total)
  -   -   -   226.4210   213.6800
Operating Result
  231.9000   190   374.2000   113.5190   72.8380
Interest Income
  -3.4000   -3.6000   -7.3000   -14.3650   -18.2480
Income Before Taxes
  228.6000   186.5000   366.9000   99.1540   54.5900
Income Taxes
  78.3000   59.6000   129.9000   47.3330   16.0310
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  150.3000   127.7000   237   51.8210   35.5760

 

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
  1.7100   1.4700   2.8900   0.7200   0.5200
Dividend per Share
  0.7000   0.7000   0.7000   0.8000   0.8000

 

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
  391.8000   365.2000   684.2000   312.4800   309.9410
Cash Flow from Investing Activities
  -93   -340.7000   -247.2000   -175.0740   -122.5670
Cash Flow from Financing
  -145.3000   -265.3000   -380.1000   -181.4530   -106.8750
Decrease / Increase in Cash
  156.4000   -242.9000   60   -79.4080   67.8700
Employees
  85,000   90,000   98,000   75,000   65,000