2024-05-21  10:10:00 PM Chg. -0.40 Volume Bid10:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
23.61USD -1.67% 810,948
Turnover: 14.06 mill.
20.40Bid Size: 100 24.80Ask Size: 200 3.24 bill.USD 1.69% 10.18

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
  914.6000   926.6000   898.0950   865.2960   848.8710
Intangible Assets
  133.7000   130   186.6130   103.2580   84.4630
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,372.3230   1,265.4940   1,213.3290
Inventories
  407.6000   432.7000   424.5940   420.5710   381.2450
Accounts Receivable
  247   274.1000   271.5540   272.5590   274.0270
Cash and Cash Equivalents
  697.6000   640.3000   592.1720   475.5070   471.7810
Current Assets
  1,791.3000   1,980.7000   1,926.4500   1,887.4920   1,864.4720
Total Assets
  3,016.3000   3,237.1000   3,298.7730   3,152.9860   3,077.8010

 

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
  147.9000   163.9000   174.4510   157.2100   174.1070
Long-term debt
  -   -   454.9220   436.7380   357.0230
Liabilities to Banks
  -   -   -   -   -
Provisions
  136.6000   175.1000   203.6000   327.6000   305.8000
Liabilities
  1,388   1,358.9000   1,467.8960   1,524.9430   1,506.8430
Share Capital
  14.3000   14.7000   13.5320   13.5460   13.3850
Total Equity
  1,628.2000   1,878.2000   1,830.8770   1,628.0430   1,570.9580
Minority Interests
  4.9000   5.4000   5.5110   5.5670   5.4410
Total liabilities equity
  3,016.3000   3,237.1000   3,298.7730   3,152.9860   3,077.8010

 

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
  2,230.1000   2,371   2,493.2820   2,300.4880   2,323.4310
Depreciation (total)
  14.8000   -   179.4550   176.1690   -
Operating Result
  189.2000   197.7000   189.1110   97.7990   101.7170
Interest Income
  -22.6000   -23.1000   -24.4570   -25.6850   -25.6230
Income Before Taxes
  170   176.4000   167.1430   74.7400   94.2160
Income Taxes
  46.5000   52.6000   49.3000   182.4730   44.8430
Minority Interests Profit
  -.8000   -.8000   .2140   .7810   .5810
Net Income
  122.7000   123   117.6290   -108.5140   48.7920

 

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
  0.8200   0.8500   0.8000   -0.7300   0.3300
Dividend per Share
  0.0000   0.0000   0.2400   0.2400   0.2500

 

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
  287.5000   292.1000   297.0370   245.3310   295.9670
Cash Flow from Investing Activities
  -269.1000   -370.8000   -348.2520   -297.3760   -148.6410
Cash Flow from Financing
  -71.8000   16.6000   27.7290   -49.8280   -142.0020
Decrease / Increase in Cash
  -51.5000   -57.2000   -48.1760   -116.6650   -3.7260
Employees
  21,600   22,500   22,600   22,400   22,100