2024-04-26  10:10:00 PM Chg. +0.13 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
84.98USD +0.15% 502,683
Turnover: 26.08 mill.
79.33Bid Size: 100 90.67Ask Size: 100 5.96 bill.USD 1.53% 15.39

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
  1,405.3000   1,558.1000   780.5000   777.8000   804.4000
Intangible Assets
  224.7000   219.1000   239.8000   271.3000   271
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,519.5000   1,578.9000   1,554.3000
Inventories
  862.1000   809.9000   585.5000   543.2000   545.8000
Accounts Receivable
  546.7000   566.7000   475.7000   454.6000   438
Cash and Cash Equivalents
  586.4000   384.6000   278.8000   129.6000   148.8000
Current Assets
  2,174.1000   1,937.5000   1,481.9000   1,206.4000   1,204
Total Assets
  4,244.7000   4,477.9000   3,001.4000   2,785.3000   2,758.3000

 

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
  216.2000   222.5000   143.9000   159.7000   176.2000
Long-term debt
  -   -   522.1000   580.6000   635
Liabilities to Banks
  -   -   -   -   -
Provisions
  4.9000   174.5000   4.1000   3.6000   3.9000
Liabilities
  1,998.1000   1,829.3000   1,412.3000   1,440.7000   1,452.3000
Share Capital
  53.1000   53.1000   53.1000   53.1000   53.1000
Total Equity
  2,246.6000   2,648.6000   1,589.1000   1,344.6000   1,306
Minority Interests
  14.4000   12   12.9000   20.1000   31.1000
Total liabilities equity
  4,244.7000   4,477.9000   3,001.4000   2,785.3000   2,758.3000

 

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
  4,987   4,341.2000   3,076.2000   2,872.3000   2,669.8000
Depreciation (total)
  -   -   137   130.8000   131.7000
Operating Result
  692.9000   436   208.4000   -151.4000   195
Interest Income
  -28.2000   -22.5000   -24.3000   -30.7000   -31.6000
Income Before Taxes
  766   417.1000   204   -189.6000   222.1000
Income Taxes
  270.1000   154.1000   54.7000   -121.6000   69.2000
Minority Interests Profit
  -.4000   -.3000   2.5000   2.8000   .3000
Net Income
  495.5000   262.7000   170.8000   -70.8000   152.6000

 

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
  5.1100   2.7600   1.8900   -0.8400   1.9400
Dividend per Share
  0.9200   0.9200   1.0000   1.0300   1.0400

 

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
  625.9000   430   307   374.8000   402
Cash Flow from Investing Activities
  -297.7000   -376   -194.7000   -265.2000   -211
Cash Flow from Financing
  -210.4000   -249.3000   -202.2000   -241.6000   -169.4000
Decrease / Increase in Cash
  121.6000   -201.8000   -105.8000   -149.2000   19.2000
Employees
  20,000   19,000   16,000   14,000   14,000