-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - -USD - -

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
  929.3000   974.3000   740.2030   795.1980   864.2270
Intangible Assets
  150   160.3000   137.7840   133.4900   140.7510
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,062.3790   1,101.5460   1,198.8770
Inventories
  561.9000   517.2000   421.8510   412.5610   470.1510
Accounts Receivable
  415.5000   360.4000   368.3930   371.7570   409.9130
Cash and Cash Equivalents
  351.8000   397.7000   551.6520   505.1570   504.4230
Current Assets
  1,449.7000   1,454.8000   1,427.5520   1,334.6300   1,420.5180
Total Assets
  2,801.2000   2,738.1000   2,489.9310   2,436.1760   2,619.3950

 

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
  379.9000   302.4000   258.3730   215.8500   282.4160
Long-term debt
  -   -   298.9310   296.4120   297.0940
Liabilities to Banks
  -   -   -   -   -
Provisions
  229.8000   217.7000   189.2000   201.7000   185
Liabilities
  1,892.8000   1,580.6000   1,605.6700   1,418.5650   1,489.1590
Share Capital
  -   -   87.8500   87.8500   87.8500
Total Equity
  757.6000   990.9000   884.2610   1,017.6110   1,130.2360
Minority Interests
  150.8000   166.8000   40.4690   38.3630   54.2220
Total liabilities equity
  2,801.2000   2,738.1000   2,489.9310   2,436.1760   2,619.3950

 

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
  4,200.8000   3,439.2000   3,424.8090   2,972.9010   2,924.8690
Depreciation (total)
  -   -   139.1660   121.4080   -
Operating Result
  397   240.7000   300.4580   354.4800   384.3870
Interest Income
  -26.9000   -27.1000   -26.6380   -21.6090   -22.2260
Income Before Taxes
  368.5000   213   348.5190   334.0280   367.0930
Income Taxes
  116   79.4000   111.6970   118.2240   115.7990
Minority Interests Profit
  -32.1000   -22.6000   23.2440   3.0380   2.9130
Net Income
  220.4000   111   213.5780   212.7660   248.3810

 

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
  3.5200   1.7500   3.4800   3.7300   4.5600
Dividend per Share
  0.4200   0.4200   0.4200   0.4200   0.4200

 

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
  454.2000   272.4000   319.0840   300.3140   309.7950
Cash Flow from Investing Activities
  -205.1000   -179.7000   26.9180   -180.8930   -181.0280
Cash Flow from Financing
  -132.6000   -46.5000   -194.7550   -156.6670   -118.3230
Decrease / Increase in Cash
  118.1000   45.9000   153.9210   -46.4950   -.7340
Employees
  13,550   13,280   8,881   9,119   10,540