2024-04-26  10:10:00 PM Chg. +0.53 Volume Bid11:11:58 PM Ask11:11:58 PM Market Capitalization Dividend Y. P/E Ratio
22.63USD +2.40% 1.03 mill.
Turnover: 18.22 mill.
22.22Bid Size: 100 23.00Ask Size: 500 3.11 bill.USD 1.77% 9.75

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
  907.9000   914.6000   926.6000   898.0950   865.2960
Intangible Assets
  103.9000   133.7000   130   186.6130   103.2580
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,372.3230   1,265.4940
Inventories
  417.6000   407.6000   432.7000   424.5940   420.5710
Accounts Receivable
  271   247   274.1000   271.5540   272.5590
Cash and Cash Equivalents
  749.1000   697.6000   640.3000   592.1720   475.5070
Current Assets
  1,830.7000   1,791.3000   1,980.7000   1,926.4500   1,887.4920
Total Assets
  2,993.7000   3,016.3000   3,237.1000   3,298.7730   3,152.9860

 

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
  154.9000   147.9000   163.9000   174.4510   157.2100
Long-term debt
  -   -   -   454.9220   436.7380
Liabilities to Banks
  -   -   -   -   -
Provisions
  124.3000   136.6000   175.1000   203.6000   327.6000
Liabilities
  1,385.6000   1,388   1,358.9000   1,467.8960   1,524.9430
Share Capital
  15.7000   14.3000   14.7000   13.5320   13.5460
Total Equity
  1,608.2000   1,628.2000   1,878.2000   1,830.8770   1,628.0430
Minority Interests
  5.2000   4.9000   5.4000   5.5110   5.5670
Total liabilities equity
  2,993.7000   3,016.3000   3,237.1000   3,298.7730   3,152.9860

 

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
  2,594   2,230.1000   2,371   2,493.2820   2,300.4880
Depreciation (total)
  14.7000   14.8000   -   179.4550   176.1690
Operating Result
  346.6000   189.2000   197.7000   189.1110   97.7990
Interest Income
  -19.3000   -22.6000   -23.1000   -24.4570   -25.6850
Income Before Taxes
  331.1000   170   176.4000   167.1430   74.7400
Income Taxes
  91.1000   46.5000   52.6000   49.3000   182.4730
Minority Interests Profit
  -1.2000   -.8000   -.8000   .2140   .7810
Net Income
  238.8000   122.7000   123   117.6290   -108.5140

 

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
  1.4900   0.8200   0.8500   0.8000   -0.7300
Dividend per Share
  0.0000   0.0000   0.0000   0.2400   0.2400

 

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
  376   287.5000   292.1000   297.0370   245.3310
Cash Flow from Investing Activities
  -452.8000   -269.1000   -370.8000   -348.2520   -297.3760
Cash Flow from Financing
  -81.3000   -71.8000   16.6000   27.7290   -49.8280
Decrease / Increase in Cash
  -148.3000   -51.5000   -57.2000   -48.1760   -116.6650
Employees
  20,900   21,600   22,500   22,600   22,400