2024-05-21  6:29:06 PM Chg. -0.22 Volume Bid6:29:20 PM Ask6:29:20 PM Market Capitalization Dividend Y. P/E Ratio
17.79USD -1.19% 147,434
Turnover: 1.83 mill.
17.77Bid Size: 300 17.80Ask Size: 400 1.37 bill.USD 0.00% -

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
  191.8000   192   232.9790   208.9300   191.7180
Intangible Assets
  42.3000   40.4000   108.5930   95.2500   82.5110
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   864.7000   803.1400   755.7130
Inventories
  763.8000   771.7000   872.4570   940.7750   916.3110
Accounts Receivable
  -   -   -   587.9350   606.0840
Cash and Cash Equivalents
  97.9000   101.9000   56.7720   161.0200   185.4880
Current Assets
  1,628.9000   1,725.9000   1,870.7060   1,974.7000   1,962.0390
Total Assets
  2,207.7000   2,324   2,735.4060   2,777.8400   2,717.7520

 

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
  603.1000   643.9000   608.8460   710.6090   750.7500
Long-term debt
  -   -   608.5510   572.5590   564.5830
Liabilities to Banks
  -   -   -   -   -
Provisions
  71.7000   85.3000   101.9000   86.3000   90.4000
Liabilities
  1,234   1,299   1,744.5680   1,785.2500   1,757.7140
Share Capital
  126.5000   126.2000   126.1400   125.6060   122.0620
Total Equity
  973.7000   1,025   990.8380   992.5900   960.0380
Minority Interests
  1.1000   1.1000   -   -   -
Total liabilities equity
  2,207.7000   2,324   2,735.4060   2,777.8400   2,717.7520

 

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
  8,908.1000   9,071.5000   9,440.1820   9,772.9460   9,723.4310
Depreciation (total)
  39.6000   50.6000   57.1250   60.1870   55.3930
Operating Result
  196.8000   198.1000   159.5360   200.3590   199.5990
Interest Income
  -13.4000   -13.1000   18.1630   -27.1490   -27.0570
Income Before Taxes
  183.4000   185   126.4830   173.2100   172.5420
Income Taxes
  74.4000   74.1000   59.9800   69.8010   63.7550
Minority Interests Profit
  -   -   -   -   -
Net Income
  109   110.9000   66.5030   103.4090   108.7870

 

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
  1.7200   1.7600   1.0600   1.6500   1.7600
Dividend per Share
  0.8800   0.9600   1.0000   1.0100   1.0220

 

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
  218.5000   140.6000   -3.7610   269.5970   186.9340
Cash Flow from Investing Activities
  -190.9000   -57.1000   -317.2510   -36.4730   -24.7460
Cash Flow from Financing
  -68.4000   -82   278.5600   -124.2330   -141.9430
Decrease / Increase in Cash
  -38.1000   4   -45.1330   104.2480   24.4680
Employees
  4,800   4,900   7,800   8,100   7,900