5/17/2024  10:10:00 PM Chg. -1.89 Volume Bid11:43:24 PM Ask11:43:24 PM Market Capitalization Dividend Y. P/E Ratio
257.88USD -0.73% 141,811
Turnover: 22.15 mill.
257.07Bid Size: 100 258.77Ask Size: 100 5.21 bill.USD 0.93% 37.65

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
  512.6000   534.2000   606.4530   532.4890   518.3350
Intangible Assets
  172.3000   170.9000   202.0040   170.1970   144.3780
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,336.7270   1,172.5760   1,138.5150
Inventories
  412.4000   380   359.5220   340.6720   350.0280
Accounts Receivable
  -   -   536.9180   466.4430   439.3420
Cash and Cash Equivalents
  414.1000   613.7000   371.5790   349.0740   399.9480
Current Assets
  1,425.9000   1,597.8000   1,392.9410   1,226.8520   1,253.2160
Total Assets
  2,568.6000   2,776.5000   2,729.6680   2,399.4280   2,391.7310

 

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
  212.4000   216.1000   196.5650   179.9830   177.4880
Long-term debt
  -   -   766.6540   763.9640   754.7950
Liabilities to Banks
  0.0000   0.0000   9.1000   8.6000   8.4000
Provisions
  88.3000   78.9000   71.8000   35.7000   35.8000
Liabilities
  1,161.5000   1,231.6000   1,479.2630   1,434.2170   1,409.1450
Share Capital
  27.9000   27.9000   27.9000   27.9000   27.9000
Total Equity
  1,407   1,544.8000   1,250.4050   965.2110   982.5860
Minority Interests
  57.1000   22.8000   48.5720   46.7700   39.1040
Total liabilities equity
  2,568.6000   2,776.5000   2,729.6680   2,399.4280   2,391.7310

 

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
  3,029.5000   3,304.2000   3,123.1430   2,618.9240   2,521.6760
Depreciation (total)
  -   -   89.3280   91.1440   82.4170
Operating Result
  382.3000   473.1000   357.7160   131.6950   243.5040
Interest Income
  -23.3000   -26   -30.7440   -41.3250   -41.3040
Income Before Taxes
  359.3000   449.4000   284.1830   93.0070   220.4540
Income Taxes
  122.8000   167.9000   94.8940   47.4270   42.0630
Minority Interests Profit
  -4.8000   -2   -5.3420   -5.2160   -5.1590
Net Income
  234.1000   278.5000   183.9760   40.1170   173.2320

 

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
  8.8400   10.4500   7.1500   1.7200   7.6800
Dividend per Share
  0.8550   0.9750   1.3750   1.5000   1.5000

 

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
  197.1000   396.4000   174.0960   272.2670   219.1680
Cash Flow from Investing Activities
  -136.7000   -131.7000   -256.8630   -48.1710   -53.0490
Cash Flow from Financing
  -16.4000   -37.4000   -139.7560   -220.0050   -95.1580
Decrease / Increase in Cash
  51.2000   199.6000   -242.1270   -22.5050   50.8740
Employees
  10,543   10,769   11,321   10,697   10,552