2024-05-03  10:10:00 PM Chg. +0.32 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
89.49USD +0.36% 408,980
Turnover: 22.48 mill.
85.00Bid Size: 400 94.70Ask Size: 200 6.3 bill.USD 1.45% 16.21

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  780.5000   777.8000   804.4000   864.2000   912.1000
Intangible Assets
  239.8000   271.3000   271   420.6000   733.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,519.5000   1,578.9000   1,554.3000   1,902.3000   2,708
Inventories
  585.5000   543.2000   545.8000   738.9000   835.7000
Accounts Receivable
  475.7000   454.6000   438   524.9000   546.6000
Cash and Cash Equivalents
  278.8000   129.6000   148.8000   121.6000   132.5000
Current Assets
  1,481.9000   1,206.4000   1,204   1,500.1000   1,737.2000
Total Assets
  3,001.4000   2,785.3000   2,758.3000   3,402.4000   4,445.2000

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  143.9000   159.7000   176.2000   265.2000   273.2000
Long-term debt
  522.1000   580.6000   635   854.2000   1,638.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  4.1000   3.6000   3.9000   44   138
Liabilities
  1,412.3000   1,440.7000   1,452.3000   1,927.5000   2,802.5000
Share Capital
  53.1000   53.1000   53.1000   53.1000   53.1000
Total Equity
  1,589.1000   1,344.6000   1,306   1,474.9000   1,642.7000
Minority Interests
  12.9000   20.1000   31.1000   32.2000   63.1000
Total liabilities equity
  3,001.4000   2,785.3000   2,758.3000   3,402.4000   4,445.2000

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  3,076.2000   2,872.3000   2,669.8000   3,003.8000   3,580.8000
Depreciation (total)
  137   130.8000   131.7000   137.7000   146
Operating Result
  208.4000   -151.4000   195   284.7000   454.5000
Interest Income
  -24.3000   -30.7000   -31.6000   -34.2000   -49.6000
Income Before Taxes
  204   -189.6000   222.1000   259.9000   408.1000
Income Taxes
  54.7000   -121.6000   69.2000   57.6000   102.6000
Minority Interests Profit
  2.5000   2.8000   .3000   -1.1000   2.7000
Net Income
  170.8000   -70.8000   152.6000   203.4000   302.8000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  1.8900   -0.8400   1.9400   2.6200   3.9300
Dividend per Share
  1.0000   1.0300   1.0400   1.0700   1.1100

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  307   374.8000   402   236.8000   332.5000
Cash Flow from Investing Activities
  -194.7000   -265.2000   -211   -448.7000   -865.2000
Cash Flow from Financing
  -202.2000   -241.6000   -169.4000   167   553.1000
Decrease / Increase in Cash
  -105.8000   -149.2000   19.2000   -27.2000   7.7000
Employees
  16,000   14,000   14,000   15,000   17,000