2024-11-08  10:10:00 PM Chg. -0.34 Volume Bid12:14:33 AM Ask12:14:33 AM Market Capitalization Dividend Y. P/E Ratio
205.11USD -0.17% 376,702
Turnover: 44.92 mill.
204.34Bid Size: 100 205.68Ask Size: 100 16.48 bill.USD 1.55% 32.92

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
  922.5000   875.3000   847.9000   915.2000   1,097.9000
Intangible Assets
  96   67.4000   45.8000   66.7000   166.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   2,438.9000   2,358.3000   2,491.6000   2,899
Inventories
  494.1000   491.8000   478.7000   519.1000   609.6000
Accounts Receivable
  1,016.5000   958.1000   964.7000   1,001   1,180.3000
Cash and Cash Equivalents
  351.6000   227   158.8000   195.1000   224.4000
Current Assets
  2,091.8000   1,921.3000   1,775.4000   1,904.8000   2,237.9000
Total Assets
  4,610.6000   4,360.2000   4,133.7000   4,396.4000   5,136.9000

 

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
  889.5000   797.8000   814.6000   841.9000   1,007.2000
Long-term debt
  -   945.3000   963.6000   713.4000   1,316.3000
Liabilities to Banks
  76.9000   204.3000   95.3000   579.1000   265.4000
Provisions
  137.3000   127.8000   107.9000   92.3000   173.3000
Liabilities
  3,118.4000   3,293.7000   3,168   3,470.9000   4,090.7000
Share Capital
  -   124.1000   124.1000   124.1000   124.1000
Total Equity
  1,492.2000   1,066.5000   965.7000   925.5000   1,046.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,610.6000   4,360.2000   4,133.7000   4,396.4000   5,136.9000

 

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
  6,140   6,330.3000   5,966.9000   5,966.9000   6,613.8000
Depreciation (total)
  -   135.5000   125.2000   -   -
Operating Result
  422.1000   -   -   -   -
Interest Income
  -59   63.3000   60.5000   60.5000   63
Income Before Taxes
  363.1000   364.4000   408.9000   408.9000   589.5000
Income Taxes
  118.8000   113.3000   134.5000   134.5000   307.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  215.8000   248.9000   274.3000   274.3000   281.8000

 

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
  2.1900   2.6500   3.0100   3.0100   3.1900
Dividend per Share
  1.1400   1.3400   1.4600   1.4600   1.7600

 

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
  320.1000   374.2000   473.7000   473.7000   650.1000
Cash Flow from Investing Activities
  339.4000   -170.4000   -142.9000   -142.9000   -547.7000
Cash Flow from Financing
  -546.2000   -323.5000   -367.3000   -367.3000   -83.9000
Decrease / Increase in Cash
  116.2000   -124.6000   -48.4000   -48.4000   29.3000
Employees
  26,000   25,000   -   -   30,000