2024-04-29  10:00:00 PM Chg. -4.8100 Volume Bid12:48:35 AM Ask12:48:35 AM Market Capitalization Dividend Y. P/E Ratio
225.1300USD -2.09% 414,008
Turnover: 42.7 mill.
224.1400Bid Size: 100 225.8800Ask Size: 100 12.81 bill.USD 1.17% 23.70

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
  486.2000   484   437.2090   411.3230   372.3770
Intangible Assets
  132.9000   147   132.3610   120.7190   130.0880
Long-Term Investments
  -   -   27.4810   27.2410   27.3010
Fixed Assets
  -   -   840.5380   848.1760   -
Inventories
  364.9000   350   330.8400   275.9300   255.4060
Accounts Receivable
  360.7000   367.1000   321.8620   264.7150   273.9930
Cash and Cash Equivalents
  286.5000   299.8000   278.3790   304.1830   379.1790
Current Assets
  1,132.8000   1,130.8000   1,098.6770   935.9950   1,043.7130
Total Assets
  2,089.9000   2,151.9000   1,939.2150   1,784.1710   1,943.4370

 

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
  209.6000   212.8000   202.4820   152.6200   176.7570
Long-term debt
  -   -   2.4880   350.3470   703.7040
Liabilities to Banks
  18.2000   33.2000   83.5000   25.4000   24.7000
Provisions
  8.8000   48.8000   40.8000   49.7000   41.6000
Liabilities
  731.5000   621.2000   653.4340   851.7230   1,231.2310
Share Capital
  9.9000   9.9000   9.8580   9.8580   9.8580
Total Equity
  1,358.3000   1,530.7000   1,285.7810   932.4480   712.2060
Minority Interests
  15.9000   4.1000   3.2320   .8610   .7290
Total liabilities equity
  2,089.9000   2,151.9000   1,939.2150   1,784.1710   1,943.4370

 

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
  2,853.4000   2,852.7000   2,813.3240   2,535.7910   2,274.6140
Depreciation (total)
  -   -   69.6070   64.0070   65.0730
Operating Result
  362.1000   407   373.7470   181.7000   288.2740
Interest Income
  -.2000   .4000   -7.3410   -19.1100   -16.9870
Income Before Taxes
  364.6000   411.6000   375.8130   169.7870   277.3880
Income Taxes
  112.4000   124.8000   121.9330   42.3750   79.0150
Minority Interests Profit
  .2000   2.1000   -.8060   -.0660   -.0260
Net Income
  257.4000   293.8000   254.6860   127.4780   198.3990

 

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
  3.1000   3.5800   3.2200   1.7200   2.9400
Dividend per Share
  0.7100   0.8300   0.9800   1.1900   1.3100

 

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
  327.5000   338.9000   401.7020   310.8580   303.4030
Cash Flow from Investing Activities
  -187.5000   -129.5000   -78.9850   -85.3520   -159.9460
Cash Flow from Financing
  -216.8000   -194.2000   -314.3550   -169.9080   -62.8540
Decrease / Increase in Cash
  -74.6000   13.4000   -21.4460   25.8040   74.9960
Employees
  10,000   10,000   10,000   10,000   9,000