2024-04-26  10:10:00 PM Chg. +0.35 Volume Bid1:00:00 PM Ask1:00:00 PM Market Capitalization Dividend Y. P/E Ratio
24.90USD +1.43% 1.1 mill.
Turnover: 19.72 mill.
21.55Bid Size: 100 25.00Ask Size: 200 2.52 bill.USD - 25.67

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
  1,025.1000   1,189.1000   1,305.8220   1,266.7310   1,153.2580
Intangible Assets
  -   -   60.8950   93.7010   87.8010
Long-Term Investments
  -   -   32.6240   49.1440   39.8260
Fixed Assets
  -   -   1,798.1510   1,912.0430   1,867.7200
Inventories
  331.3000   441.8000   375.5880   328.4530   280.1300
Accounts Receivable
  666.9000   768.8000   778.3720   612.7850   489.7490
Cash and Cash Equivalents
  120.5000   91.4000   430.7140   385.2350   450.1930
Current Assets
  1,203   1,433.3000   1,713.5500   1,517.4930   1,262.5950
Total Assets
  2,768.1000   3,128.1000   3,511.7010   3,429.5360   3,130.3150

 

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
  130.5000   129.6000   123.6880   118.2770   77.5930
Long-term debt
  -   -   750   795.8360   793.0580
Liabilities to Banks
  -   -   -   -   -
Provisions
  486.7000   597.4000   555.5000   497.7000   430.8000
Liabilities
  952.7000   1,085.1000   1,854.0810   1,850.8020   1,613.6720
Share Capital
  27.7000   27.7000   27.7090   27.7090   27.7090
Total Equity
  1,815.5000   2,043.4000   1,657.6200   1,578.7340   1,516.6430
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  2,768.1000   3,128.1000   3,511.7010   3,429.5360   3,130.3150

 

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
  2,782.6000   3,287   3,659.6240   3,062.7540   2,271.6030
Depreciation (total)
  -   -   229.7790   241.2350   -
Operating Result
  428.6000   545.1000   628.3300   373.8100   70.7640
Interest Income
  -2.3000   -1.6000   -4.4150   -24.4430   -21.4180
Income Before Taxes
  421.9000   542.3000   623.4770   336.2610   43.3460
Income Taxes
  132.9000   170.8000   195.1480   105.2500   18.7600
Minority Interests Profit
  -   -   -   -   -
Net Income
  289   371.5000   428.3290   231.0110   24.5860

 

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
  2.6800   3.4300   4.0200   2.3500   0.2500
Dividend per Share
  0.6900   0.8400   1.0300   1.0800   0.9600

 

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
  438.9000   528.9000   721.7620   560.4080   340.5220
Cash Flow from Investing Activities
  -306   -377.6000   -419.4720   -437.1800   -169.4710
Cash Flow from Financing
  -118.4000   -180.3000   45.3600   -157.0010   -97.1420
Decrease / Increase in Cash
  14.4000   -29.1000   339.2840   -45.4790   64.9580
Employees
  10,900   12,200   12,400   11,000   9,300