2024-05-24  10:10:00 PM Chg. -0.19 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
206.35USD -0.09% 476,857
Turnover: 52.34 mill.
178.33Bid Size: 100 229.00Ask Size: 100 9.72 bill.USD 0.66% 27.22

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
  297.9000   325.9000   317.4350   316.1230   302.8990
Intangible Assets
  1,058.8000   1,255.6000   1,216.7200   1,199.9750   1,091.6630
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  323.3000   333.6000   335.5930   330.2750   316.1710
Accounts Receivable
  298   295.3000   273.7040   262.4160   271.9930
Cash and Cash Equivalents
  337   432   303.2360   338.3660   543.7890
Current Assets
  1,069.1000   1,200.6000   1,053.2090   1,006.4310   1,183.3930
Total Assets
  3,739.5000   4,209   3,977.2550   3,878.5160   3,891.2130

 

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
  75.2000   72   64.1000   66.3050   69.4000
Long-term debt
  965.3000   930   700   646   850.2520
Liabilities to Banks
  965.3000   930   700   646   850.3000
Provisions
  420.2000   514.7000   451.5000   316   271.4000
Liabilities
  1,958   2,293   2,063.5560   1,867.4230   1,753.6960
Share Capital
  43.1000   43.2000   43.4200   43.5170   45.8140
Total Equity
  1,781.5000   1,916   1,913.6990   2,011.0930   2,137.5170
Minority Interests
  2.6000   2.5000   2.3900   1.8210   0.0000
Total liabilities equity
  3,739.5000   4,209   3,977.2550   3,878.5160   3,891.2130

 

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
  1,551   1,696.3000   1,839.8320   1,809.6900   1,868.0270
Depreciation (total)
  -   -   60.9260   62.3800   -
Operating Result
  -97.4000   233.3000   284.8620   315.8910   319.4530
Interest Income
  -68   -56.3000   64.7520   60.7910   54.4670
Income Before Taxes
  -165.4000   175.7000   220.1100   244.6460   245.7250
Income Taxes
  16.4000   23.5000   28.6500   7.8380   8.0740
Minority Interests Profit
  -1   -.9000   1.0720   .8500   .4640
Net Income
  -190.1000   150.9000   187.6790   244.8630   237.3770

 

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
  -4.6500   3.6700   4.5400   5.8900   5.4800
Dividend per Share
  1.3600   1.3600   1.3600   1.3600   1.3600

 

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
  193.9000   229.9000   290.2410   303.4460   410.5900
Cash Flow from Investing Activities
  -385.9000   -372.6000   -108.1370   -154.8480   -56.9740
Cash Flow from Financing
  -47.3000   -232.6000   -287.7030   -85.5830   -118.6920
Decrease / Increase in Cash
  -247   94.9000   -128.7480   35.1300   205.4230
Employees
  11,600   11,400   11,700   12,200   12,600