2024-04-25  10:10:00 PM Chg. -1.17 Volume Bid2024-04-25 Ask2024-04-25 Market Capitalization Dividend Y. P/E Ratio
84.85USD -1.36% 478,185
Turnover: 25.31 mill.
80.00Bid Size: 100 90.00Ask Size: 100 5.95 bill.USD 1.53% 15.37

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  1,558.1000   780.5000   777.8000   804.4000   864.2000
Intangible Assets
  219.1000   239.8000   271.3000   271   420.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,519.5000   1,578.9000   1,554.3000   1,902.3000
Inventories
  809.9000   585.5000   543.2000   545.8000   738.9000
Accounts Receivable
  566.7000   475.7000   454.6000   438   524.9000
Cash and Cash Equivalents
  384.6000   278.8000   129.6000   148.8000   121.6000
Current Assets
  1,937.5000   1,481.9000   1,206.4000   1,204   1,500.1000
Total Assets
  4,477.9000   3,001.4000   2,785.3000   2,758.3000   3,402.4000

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  222.5000   143.9000   159.7000   176.2000   265.2000
Long-term debt
  -   522.1000   580.6000   635   854.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  174.5000   4.1000   3.6000   3.9000   44
Liabilities
  1,829.3000   1,412.3000   1,440.7000   1,452.3000   1,927.5000
Share Capital
  53.1000   53.1000   53.1000   53.1000   53.1000
Total Equity
  2,648.6000   1,589.1000   1,344.6000   1,306   1,474.9000
Minority Interests
  12   12.9000   20.1000   31.1000   32.2000
Total liabilities equity
  4,477.9000   3,001.4000   2,785.3000   2,758.3000   3,402.4000

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  4,341.2000   3,076.2000   2,872.3000   2,669.8000   3,003.8000
Depreciation (total)
  -   137   130.8000   131.7000   137.7000
Operating Result
  436   208.4000   -151.4000   195   284.7000
Interest Income
  -22.5000   -24.3000   -30.7000   -31.6000   -34.2000
Income Before Taxes
  417.1000   204   -189.6000   222.1000   259.9000
Income Taxes
  154.1000   54.7000   -121.6000   69.2000   57.6000
Minority Interests Profit
  -.3000   2.5000   2.8000   .3000   -1.1000
Net Income
  262.7000   170.8000   -70.8000   152.6000   203.4000

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.7600   1.8900   -0.8400   1.9400   2.6200
Dividend per Share
  0.9200   1.0000   1.0300   1.0400   1.0700

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  430   307   374.8000   402   236.8000
Cash Flow from Investing Activities
  -376   -194.7000   -265.2000   -211   -448.7000
Cash Flow from Financing
  -249.3000   -202.2000   -241.6000   -169.4000   167
Decrease / Increase in Cash
  -201.8000   -105.8000   -149.2000   19.2000   -27.2000
Employees
  19,000   16,000   14,000   14,000   15,000