11/15/2024  10:10:00 PM Chg. -0.01 Volume Bid1:35:42 AM Ask1:35:42 AM Market Capitalization Dividend Y. P/E Ratio
12.26USD -0.08% 446,149
Turnover: 4.06 mill.
12.05Bid Size: 100 12.48Ask Size: 100 945.36 mill.USD 0.00% -

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  232.9790   208.9300   191.7180   206.4900   386.7230
Intangible Assets
  108.5930   95.2500   82.5110   184.4680   321.7640
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  864.7000   803.1400   755.7130   1,194.3880   1,235.2100
Inventories
  872.4570   940.7750   916.3110   990.2000   1,290.1000
Accounts Receivable
  -   587.9350   606.0840   758.9360   823.4180
Cash and Cash Equivalents
  56.7720   161.0200   185.4880   104.5220   103.3670
Current Assets
  1,870.7060   1,974.7000   1,962.0390   2,181.9050   2,538.5780
Total Assets
  2,735.4060   2,777.8400   2,717.7520   3,376.2930   3,773.7880

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  608.8460   710.6090   750.7500   947.5720   1,109.5890
Long-term debt
  608.5510   572.5590   564.5830   900.7440   1,650.5820
Liabilities to Banks
  -   -   -   -   -
Provisions
  101.9000   86.3000   90.4000   74.2000   50.9000
Liabilities
  1,744.5680   1,785.2500   1,757.7140   2,360.8140   3,255.3690
Share Capital
  126.1400   125.6060   122.0620   122.9520   124.5880
Total Equity
  990.8380   992.5900   960.0380   1,015.4790   518.4190
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,735.4060   2,777.8400   2,717.7520   3,376.2930   3,773.7880

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  9,440.1820   9,772.9460   9,723.4310   9,318.2750   9,838.7080
Depreciation (total)
  57.1250   60.1870   55.3930   59.4430   101.9270
Operating Result
  159.5360   200.3590   199.5990   89.2510   -392.1740
Interest Income
  18.1630   -27.1490   -27.0570   -31.7730   -77.0210
Income Before Taxes
  126.4830   173.2100   172.5420   57.4780   -469.1950
Income Taxes
  59.9800   69.8010   63.7550   -15.3150   -32.1830
Minority Interests Profit
  -   -   -   -   -
Net Income
  66.5030   103.4090   108.7870   72.7930   -437.0120

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  1.0600   1.6500   1.7600   1.2000   -7.2800
Dividend per Share
  1.0000   1.0100   1.0220   1.0300   0.8600

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -3.7610   269.5970   186.9340   56.7740   115.5890
Cash Flow from Investing Activities
  -317.2510   -36.4730   -24.7460   -416.6430   -815.8290
Cash Flow from Financing
  278.5600   -124.2330   -141.9430   272.8060   701.0710
Decrease / Increase in Cash
  -45.1330   104.2480   24.4680   -80.9660   -1.1550
Employees
  7,800   8,100   7,900   8,600   6,700