2024-05-03  10:10:00 PM Chg. +0.36 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
45.22USD +0.80% 189,414
Turnover: 5.75 mill.
39.65Bid Size: 100 47.42Ask Size: 100 754.2 mill.USD - 7.08

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
  877.4000   884.7000   810.9870   866.5380   945.3280
Intangible Assets
  47.8000   40.8000   24.9560   19.9900   40.4850
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,237.8470
Inventories
  231.5000   267.8000   286.6260   255.5730   258.0290
Accounts Receivable
  -   -   133.9140   139.0520   147.0740
Cash and Cash Equivalents
  12.6000   23.7000   27.3310   5.6100   23.0010
Current Assets
  468.5000   575.4000   526.5770   426.9370   446.4950
Total Assets
  1,633.5000   1,744.8000   1,585.9280   1,527.3690   1,684.3420

 

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
  75.9000   108.2000   122.8560   128.0450   128.1060
Long-term debt
  -   -   575   568.9870   569.7550
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   135
Provisions
  99.9000   171.3000   164.9000   125.7000   160
Liabilities
  1,092.5000   1,139.7000   1,088.3910   1,052.5030   1,214.4690
Share Capital
  .0020   .0020   .0020   .0020   .0020
Total Equity
  540.9000   605.1000   497.5370   474.8660   469.8730
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,633.5000   1,744.8000   1,585.9280   1,527.3690   1,684.3420

 

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
  1,874.3000   1,889.8000   1,967.1390   1,752.4010   1,734.7630
Depreciation (total)
  -   -   90.1450   84.7320   91.0900
Operating Result
  145.4000   99.3000   79.8110   123.6700   111.3170
Interest Income
  -33.8000   -44   -39.1500   -31.1820   -30.3000
Income Before Taxes
  111.6000   38.2000   16.2410   92.4880   80.6660
Income Taxes
  47.5000   -68.7000   18.5560   36.5050   31.1120
Minority Interests Profit
  -   -   -   -   -
Net Income
  64.1000   107   -2.3150   55.9830   49.5540

 

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
  2.7500   4.8400   -0.1100   2.9800   2.9100
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  198.7000   136.4000   139.1000   159.6750   172.7510
Cash Flow from Investing Activities
  -177   -140.6000   35.6870   -78.5480   -222.5060
Cash Flow from Financing
  -17.5000   15.3000   -171.1310   -102.8480   67.1460
Decrease / Increase in Cash
  4.1000   11.1000   3.6560   -21.7210   17.3910
Employees
  3,860   3,860   3,290   3,300   3,370