2024-11-15  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

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
  192   232.9790   208.9300   191.7180   206.4900
Intangible Assets
  40.4000   108.5930   95.2500   82.5110   184.4680
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   864.7000   803.1400   755.7130   1,194.3880
Inventories
  771.7000   872.4570   940.7750   916.3110   990.2000
Accounts Receivable
  -   -   587.9350   606.0840   758.9360
Cash and Cash Equivalents
  101.9000   56.7720   161.0200   185.4880   104.5220
Current Assets
  1,725.9000   1,870.7060   1,974.7000   1,962.0390   2,181.9050
Total Assets
  2,324   2,735.4060   2,777.8400   2,717.7520   3,376.2930

 

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
  643.9000   608.8460   710.6090   750.7500   947.5720
Long-term debt
  -   608.5510   572.5590   564.5830   900.7440
Liabilities to Banks
  -   -   -   -   -
Provisions
  85.3000   101.9000   86.3000   90.4000   74.2000
Liabilities
  1,299   1,744.5680   1,785.2500   1,757.7140   2,360.8140
Share Capital
  126.2000   126.1400   125.6060   122.0620   122.9520
Total Equity
  1,025   990.8380   992.5900   960.0380   1,015.4790
Minority Interests
  1.1000   -   -   -   -
Total liabilities equity
  2,324   2,735.4060   2,777.8400   2,717.7520   3,376.2930

 

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
  9,071.5000   9,440.1820   9,772.9460   9,723.4310   9,318.2750
Depreciation (total)
  50.6000   57.1250   60.1870   55.3930   59.4430
Operating Result
  198.1000   159.5360   200.3590   199.5990   89.2510
Interest Income
  -13.1000   18.1630   -27.1490   -27.0570   -31.7730
Income Before Taxes
  185   126.4830   173.2100   172.5420   57.4780
Income Taxes
  74.1000   59.9800   69.8010   63.7550   -15.3150
Minority Interests Profit
  -   -   -   -   -
Net Income
  110.9000   66.5030   103.4090   108.7870   72.7930

 

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
  1.7600   1.0600   1.6500   1.7600   1.2000
Dividend per Share
  0.9600   1.0000   1.0100   1.0220   1.0300

 

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
  140.6000   -3.7610   269.5970   186.9340   56.7740
Cash Flow from Investing Activities
  -57.1000   -317.2510   -36.4730   -24.7460   -416.6430
Cash Flow from Financing
  -82   278.5600   -124.2330   -141.9430   272.8060
Decrease / Increase in Cash
  4   -45.1330   104.2480   24.4680   -80.9660
Employees
  4,900   7,800   8,100   7,900   8,600