11/14/2024  10:10:00 PM Chg. -3.13 Volume Bid11:29:25 PM Ask11:29:25 PM Market Capitalization Dividend Y. P/E Ratio
77.39USD -3.89% 1.18 mill.
Turnover: 63.94 mill.
77.46Bid Size: 1,000 83.99Ask Size: 200 3.7 bill.USD 3.17% 51.94

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
  356.9000   353.6000   370.5650   379.9720   405.4040
Intangible Assets
  230.5000   221.4000   233.6230   213.8370   210.5990
Long-Term Investments
  -   -   0.0000   0.0000   0.0000
Fixed Assets
  -   -   1,005.2620   974.5710   1,001.1380
Inventories
  257.9000   230.1000   290.1350   325.8090   308.8690
Accounts Receivable
  239.9000   256.2000   258.4360   218.7550   233.7510
Cash and Cash Equivalents
  209.7000   178.1000   92.4050   52.0010   72.5530
Current Assets
  826.2000   824.4000   815.0990   756.8620   780.9580
Total Assets
  1,806.2000   1,788.8000   1,820.3610   1,731.4330   1,782.0960

 

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
  141.7000   163.6000   218.7030   199.8110   190.3410
Long-term debt
  -   -   805.1010   826.9760   913.9140
Liabilities to Banks
  -   -   -   -   -
Provisions
  110.3000   106.7000   101.3000   105   103.6000
Liabilities
  1,152   1,138.3000   1,288.3340   1,300.9080   1,371.1490
Share Capital
  19.1000   19.4000   19.6210   19.7700   19.9920
Total Equity
  654.2000   650.5000   532.0270   430.5250   410.9470
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,806.2000   1,788.8000   1,820.3610   1,731.4330   1,782.0960

 

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
  1,861.1000   1,871.3000   1,991.8110   2,016.0320   1,957.1610
Depreciation (total)
  -   -   -   -   -
Operating Result
  72.4000   63.9000   78.1640   101.0170   103.5070
Interest Income
  -51.7000   -52.1000   -48.1440   -47.8720   -51.1110
Income Before Taxes
  21.9000   14.3000   -5.7160   53.6360   53.1640
Income Taxes
  4.9000   7.5000   -5.5390   19.3470   23.1540
Minority Interests Profit
  -   -   -   -   -
Net Income
  17   3.8000   -.1770   34.2890   30.0100

 

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
  0.3000   0.0700   0.0000   0.7700   0.7300
Dividend per Share
  0.0800   0.1000   0.1200   0.1600   0.2000

 

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
  90.1000   85.7000   93.3010   76.1370   105.9370
Cash Flow from Investing Activities
  -91   -62.9000   -147.2500   -66.6200   -93.6050
Cash Flow from Financing
  -30.7000   -52.2000   -27.9300   -44.8510   8.8880
Decrease / Increase in Cash
  -33.4000   -31.5000   -85.7250   -40.4040   20.5520
Employees
  5,400   5,400   6,100   6,000   6,000