-
-
Global View
- World. Geographical
- Africa
- Asia
- Central America
- Eastern Europe
- Middle East
- North America
- South America (Latam)
- Western Europe
- World. Economic
- BRIC
- Developed
- Emerging
- G10
- G20
- MENA
- MIST
- N11
- OPEC
-
Global View
| Actuals | 12M trailing | ||||||
|---|---|---|---|---|---|---|---|
| 31.12.2013 | 31.12.2014 | 31.12.2015 | 31.12.2016 | 31.12.2017 | 31.12.2018 | 31.12.2018 | |
| Revenue | 1 657 | 1 679 | 1 895 | 2 096 | 2 383 | 2 664 | 2 839 |
| Growth, yoy | 10% | 1% | 13% | 11% | 14% | 12% | |
| Gross Profit | 372 | 400 | 503 | 601 | 736 | 809 | 845 |
| Margin % | 23% | 24% | 27% | 29% | 31% | 30% | 30% |
| EBITDA | 278 | 308 | 358 | 483 | 619 | 692 | 831 |
| Margin % | 17% | 18% | 19% | 23% | 26% | 26% | 29% |
| EBIT | 169 | 194 | 236 | 338 | 476 | 502 | 522 |
| Margin % | 10% | 12% | 12% | 16% | 20% | 19% | 18% |
| Net Income excl. Extra Items | 61 | 86 | 107 | 229 | 321 | 332 | 314 |
| Margin % | 4% | 5% | 6% | 11% | 14% | 12% | 11% |
| Net Income | 61 | 86 | 107 | 229 | 321 | 332 | 314 |
| Margin % | 4% | 5% | 6% | 11% | 14% | 12% | 11% |
| Diluted EPS Excl. Extra Items | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Growth, yoy | (43%) | 41% | 25% | 113% | 35% | 4% | |
| CAPEX | (148) | (118) | (112) | (184) | (296) | (326) | (273) |
| Growth, yoy | (9%) | (20%) | (5%) | 65% | 61% | 10% | |
| Free Cash Flow | 62 | 168 | 257 | 330 | 234 | 375 | 466 |
| Growth, yoy | 1 362% | 173% | 53% | 28% | (29%) | 60% | |
| Dividend / Share | 0.1 | 0.3 | 0.0 | 0.7 | 0.2 | 0.6 | 0 |
| Growth, yoy | (50%) | 400% | (94%) | 3 279% | (68%) | 186% | |
| Book Value / Share | 5 | 5 | 5 | 5 | 5 | 6 | 5 |
| Growth, yoy | (1%) | (7%) | 5% | (8%) | 11% | 2% | |