2024-06-26  8:16:29 PM Chg. -0.2550 Volume Bid8:16:33 PM Ask8:16:33 PM Market Capitalization Dividend Y. P/E Ratio
97.0750USD -0.26% 179,086
Turnover: 9.38 mill.
96.9800Bid Size: 200 97.0900Ask Size: 200 4.44 bill.USD - 45.41

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  246.8000   207.7890   190.2560   176.4580   200.7680
Intangible Assets
  195.8000   139.9090   101.9320   72.1510   95.2280
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   951.6190   922.4230   845.3450   1,256.4050
Inventories
  177.5000   154.5040   190.4650   163.0490   193.8350
Accounts Receivable
  356.7000   348.3890   330.8950   351.5060   398.0290
Cash and Cash Equivalents
  124.8000   112.3710   131.0180   133.5650   176.2740
Current Assets
  799.4000   758.6860   758.9400   732.4660   849.7420
Total Assets
  1,882.5000   1,710.3050   1,681.3630   1,577.8110   2,106.1470

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  199.8000   184.1320   185.8270   172.7110   262.1660
Long-term debt
  -   293.9690   359.9620   290.4600   593.5720
Liabilities to Banks
  -   -   -   -   -
Provisions
  7.3000   3.8000   1.7000   3.1000   1.5000
Liabilities
  1,009.5000   995.8240   1,058.6600   927.4580   1,300.5150
Share Capital
  1,290.6000   1,270.0450   1,246.6710   1,270.4670   1,294.7670
Total Equity
  873   714.4810   622.7030   650.3530   805.6320
Minority Interests
  17.7000   17.5410   17.9450   18.7490   19.2160
Total liabilities equity
  1,882.5000   1,710.3050   1,681.3630   1,577.8110   2,106.1470

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  1,948.7000   1,970.6970   1,883.5330   2,013.1860   2,018.1970
Depreciation (total)
  42   98.4630   75.9930   68.3180   63.2150
Operating Result
  -135.2000   3.8320   52.8460   96.2110   151.4260
Interest Income
  -9.1000   -11.1080   -11.5280   -10.0830   -9.4550
Income Before Taxes
  -148.3000   -14.9090   37.1020   84.6270   134.5750
Income Taxes
  -3.7000   6.6410   22.0990   49.5740   74.3260
Minority Interests Profit
  -2.2000   1.3700   2.3250   3.2830   0.0000
Net Income
  -146.8000   -22.9200   12.6780   31.7700   57.2980

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  -3.9000   -0.5800   0.3300   0.8300   1.4800
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  105.4000   132.9730   73.3500   115.8420   191.3540
Cash Flow from Investing Activities
  -56.8000   -41.4960   -48.9510   -47.5280   -148.1790
Cash Flow from Financing
  -57.4000   -91.8770   7.7400   -63.0230   301.9590
Decrease / Increase in Cash
  -11.6000   -12.4340   18.6470   2.5470   353.7700
Employees
  8,200   8,000   7,900   7,300   6,500