2024-05-08  10:00:01 PM Chg. +6.78 Volume Bid1:46:07 AM Ask1:46:07 AM Market Capitalization Dividend Y. P/E Ratio
253.28USD +2.75% 214,910
Turnover: 26.03 mill.
221.55Bid Size: 100 257.48Ask Size: 100 5.12 bill.USD 0.95% 36.98

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  454.9000   512.6000   534.2000   606.4530   532.4890
Intangible Assets
  168.1000   172.3000   170.9000   202.0040   170.1970
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,336.7270   1,172.5760
Inventories
  393.8000   412.4000   380   359.5220   340.6720
Accounts Receivable
  -   -   -   536.9180   466.4430
Cash and Cash Equivalents
  362.9000   414.1000   613.7000   371.5790   349.0740
Current Assets
  1,252.9000   1,425.9000   1,597.8000   1,392.9410   1,226.8520
Total Assets
  2,306.1000   2,568.6000   2,776.5000   2,729.6680   2,399.4280

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  216.7000   212.4000   216.1000   196.5650   179.9830
Long-term debt
  -   -   -   766.6540   763.9640
Liabilities to Banks
  0.0000   0.0000   0.0000   9.1000   8.6000
Provisions
  103.3000   88.3000   78.9000   71.8000   35.7000
Liabilities
  1,108.1000   1,161.5000   1,231.6000   1,479.2630   1,434.2170
Share Capital
  27.9000   27.9000   27.9000   27.9000   27.9000
Total Equity
  1,197.9000   1,407   1,544.8000   1,250.4050   965.2110
Minority Interests
  50.9000   57.1000   22.8000   48.5720   46.7700
Total liabilities equity
  2,306.1000   2,568.6000   2,776.5000   2,729.6680   2,399.4280

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  2,661.5000   3,029.5000   3,304.2000   3,123.1430   2,618.9240
Depreciation (total)
  -   -   -   89.3280   91.1440
Operating Result
  263.3000   382.3000   473.1000   357.7160   131.6950
Interest Income
  -26.9000   -23.3000   -26   -30.7440   -41.3250
Income Before Taxes
  233.8000   359.3000   449.4000   284.1830   93.0070
Income Taxes
  89.6000   122.8000   167.9000   94.8940   47.4270
Minority Interests Profit
  -8.9000   -4.8000   -2   -5.3420   -5.2160
Net Income
  228.3000   234.1000   278.5000   183.9760   40.1170

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  8.6700   8.8400   10.4500   7.1500   1.7200
Dividend per Share
  0.7050   0.8550   0.9750   1.3750   1.5000

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  149.7000   197.1000   396.4000   174.0960   272.2670
Cash Flow from Investing Activities
  -84.1000   -136.7000   -131.7000   -256.8630   -48.1710
Cash Flow from Financing
  -45.9000   -16.4000   -37.4000   -139.7560   -220.0050
Decrease / Increase in Cash
  16   51.2000   199.6000   -242.1270   -22.5050
Employees
  9,476   10,543   10,769   11,321   10,697