2024-04-18  9:59:56 PM Chg. -4.09 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
109.31USD -3.61% 97,179
Turnover: 10.76 mill.
-Bid Size: - -Ask Size: - 5.58 bill.USD 0.00% 16.74

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  1,308.2000   967.0010   894.1780   824.7380   738.1820
Intangible Assets
  0.0000   -   -   -   -
Long-Term Investments
  0.0000   -   -   -   -
Fixed Assets
  -   1,340.1950   1,254.0590   1,156.4570   1,061.1540
Inventories
  427   460.7940   436.7010   399.7950   424.3930
Accounts Receivable
  -   52.9100   56.8680   93.3840   79.7240
Cash and Cash Equivalents
  643.5000   520.7080   588.5780   547.1890   675.5580
Current Assets
  1,307.8000   1,164.9720   1,178.9800   1,139.3000   1,264.5380
Total Assets
  2,987.4000   2,505.1670   2,433.0390   2,295.7570   2,325.6920

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  140.4000   141.6850   184.1750   187.0170   168.8680
Long-term debt
  63.9000   291.3100   286.2350   262.9920   249.6860
Liabilities to Banks
  63.9000   195.7000   343.9000   333.7000   309.4000
Provisions
  115.6000   63.5000   32.8000   6   5.9000
Liabilities
  1,169.1000   1,115.4660   1,137.3170   1,043.7180   1,073.2210
Share Capital
  -   1.0330   1.0330   1.0330   1.0330
Total Equity
  1,818.3000   1,389.7010   1,295.7220   1,252.0390   1,252.4710
Minority Interests
  0.0000   -   4.6590   8.6040   10.0920
Total liabilities equity
  2,987.4000   2,505.1670   2,433.0390   2,295.7570   2,325.6920

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  4,510.8000   3,744.0300   3,518.6800   3,326.7400   3,492.6900
Depreciation (total)
  -   226.4210   213.6800   195.4140   194.5490
Operating Result
  374.2000   113.5190   72.8380   15.1880   72.0500
Interest Income
  -7.3000   -14.3650   -18.2480   -18.6660   -16.8890
Income Before Taxes
  366.9000   99.1540   54.5900   -3.4780   55.1610
Income Taxes
  129.9000   47.3330   16.0310   -11.1960   44.6360
Minority Interests Profit
  0.0000   0.0000   0.0000   3.7620   3.4310
Net Income
  237   51.8210   35.5760   3.9560   7.0940

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.8900   0.7200   0.5200   0.0600   0.1000
Dividend per Share
  0.7000   0.8000   0.8000   0.8000   0.8000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  684.2000   312.4800   309.9410   184.5910   285.7040
Cash Flow from Investing Activities
  -247.2000   -175.0740   -122.5670   -136.7460   -106.7980
Cash Flow from Financing
  -380.1000   -181.4530   -106.8750   -83.7930   -74.8130
Decrease / Increase in Cash
  60   -79.4080   67.8700   -41.3890   128.3690
Employees
  98,000   75,000   65,000   49,000   43,000