2024-05-03  10:10:00 PM Chg. +2.70 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
434.00USD +0.63% 66,610
Turnover: 7.72 mill.
369.75Bid Size: 100 440.94Ask Size: 100 5.31 bill.USD 4.82% 9.70

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
  2,440.3000   2,287   2,029.1710   1,939.8320   1,790.2670
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,281.6290   2,196.7420   2,050.2150
Inventories
  1,304.1000   1,294.6000   1,374.4810   1,374.5050   1,406.4030
Accounts Receivable
  28.7000   31.5000   56.5100   47.1380   48.2300
Cash and Cash Equivalents
  224.3000   124.1000   403.7520   202.8690   346.9850
Current Assets
  1,591.7000   1,492   1,888.4420   1,668.8830   1,837.9210
Total Assets
  4,306.1000   4,048.7000   4,170.0710   3,865.6250   3,888.1360

 

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
  -   -   730.4220   691.3100   839.3050
Long-term debt
  -   -   820.7040   822.0540   730.0940
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  450.2000   367.3000   367.4000   348.4000   314.7000
Liabilities
  2,254.1000   2,078.5000   2,150.8010   2,070.3200   2,170.7190
Share Capital
  1.2000   1.2000   1.1970   1.1980   1.1980
Total Equity
  2,052   1,970.2000   2,019.2700   1,795.3050   1,717.4170
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,306.1000   4,048.7000   4,170.0710   3,865.6250   3,888.1360

 

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
  6,399.8000   6,593.2000   6,780.1290   6,754.5450   6,418.0090
Depreciation (total)
  257.7000   259.6000   250.6830   250.0110   243.6570
Operating Result
  420.3000   537   -   -   -
Interest Income
  -72.1000   -69.6000   -61.3060   -60.9230   -63.0590
Income Before Taxes
  396.7000   479.8000   510.7680   408.7840   257.6750
Income Taxes
  -62.4000   145.1000   179.4800   140.7700   88.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  463.9000   336   331.8530   269.3700   169.2200

 

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
  8.6700   6.9800   7.7900   6.9100   4.9300
Dividend per Share
  0.1900   5.2000   0.2400   0.2600   0.2800

 

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
  501.1000   522.7000   611.5890   450.2260   517.0070
Cash Flow from Investing Activities
  -83.2000   -105.7000   -143.4120   -132.9390   -119.6490
Cash Flow from Financing
  -536.9000   -517.2000   -301.5590   -518.1700   -253.2420
Decrease / Increase in Cash
  -119   -100.2000   166.6180   -200.8830   144.1160
Employees
  38,900   38,000   40,000   40,000   40,000