2024-04-29  9:59:55 PM Chg. +0.45 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
47.23USD +0.96% 64,272
Turnover: 3.03 mill.
-Bid Size: - -Ask Size: - 6.22 bill.USD 1.69% 33.25

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
  654.2000   716.3000   693.8810   758.4270   723.6280
Intangible Assets
  150.1000   160.5000   146.3370   228.7770   214.5270
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,173.8570   2,472.0580   2,411.4010
Inventories
  1,086.7000   1,060.7000   995.5640   995.5650   919.2510
Accounts Receivable
  1,103.7000   1,155.3000   1,082.4470   988.3910   894.7490
Cash and Cash Equivalents
  304.3000   363.8000   450.3500   366.4440   367.1620
Current Assets
  2,740.2000   2,847.4000   2,794.1630   2,631.7920   2,331.3610
Total Assets
  4,811   5,036.7000   4,968.0200   5,103.8500   4,742.7620

 

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
  616.9000   612.1000   611.7150   491.3780   412.0870
Long-term debt
  -   -   1,101.7910   1,570.8360   1,485.2580
Liabilities to Banks
  -   -   -   -   -
Provisions
  914.3000   873.3000   807.1000   808.2000   680.7000
Liabilities
  2,916.4000   3,159.6000   3,026.1770   3,420.1170   3,073.5670
Share Capital
  -   -   220.9910   220.9910   220.9910
Total Equity
  1,890.2000   1,870.4000   1,941.8430   1,683.7330   1,669.1950
Minority Interests
  4.3000   6.7000   10.2810   17.2560   20.9610
Total liabilities equity
  4,811   5,036.7000   4,968.0200   5,103.8500   4,742.7620

 

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
  4,751.3000   4,954.6000   4,877.8850   4,561.0300   3,991.4620
Depreciation (total)
  -   -   110.2770   127.0870   116.7520
Operating Result
  658.8000   721.3000   789.8320   525.5680   277.4550
Interest Income
  -42.5000   -53   -58.6420   -63.2050   -57.3330
Income Before Taxes
  594.6000   654   733.1900   422.1960   223.4230
Income Taxes
  160.8000   204.7000   208.3050   148.9220   75.2860
Minority Interests Profit
  -2.5000   -2.8000   -6.0610   -5.6050   -3.0770
Net Income
  448.3000   485.5000   518.8240   267.6690   145.0600

 

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
  2.8600   3.4300   3.7900   2.0100   1.1100
Dividend per Share
  0.4800   0.5600   0.6400   0.7200   0.7600

 

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
  517.1000   487.8000   570.9620   417.0920   227.5940
Cash Flow from Investing Activities
  -126.4000   -168   -84.0830   -525.2950   -91.4690
Cash Flow from Financing
  -428.9000   -255.8000   -367.6580   61.3220   -130.8390
Decrease / Increase in Cash
  -33.1000   59.6000   86.5460   -83.9060   .7180
Employees
  17,000   18,000   18,000   19,000   18,000