08/11/2024  21:58:49 Chg. +0.26 Volume Bid22:25:00 Ask22:25:00 Market Capitalization Dividend Y. P/E Ratio
64.40USD +0.41% 35,130
Turnover: 874,345.17
47.17Bid Size: 2 75.00Ask Size: 2 8.98 bill.USD 4.35% -

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
  236.3000   237.4890   237.5270   267.3980   259.7100
Intangible Assets
  376   324.5280   280.8070   245.9490   217.3820
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,813.0420   1,855.1190   -   1,656.0570
Inventories
  348.8000   339.5720   384.4920   387.6750   433.2930
Accounts Receivable
  1,093.6000   1,094.6730   1,217.8500   1,319.9630   1,405.3990
Cash and Cash Equivalents
  682.4000   893.1670   976.7500   1,282.2850   1,581.2340
Current Assets
  2,480.5000   2,719.1000   2,865.5980   3,227.6070   3,633.9260
Total Assets
  4,402.3000   4,532.1420   4,720.7170   5,091.3660   5,289.9830

 

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
  198.8000   212.5490   241.2100   319.5250   348.4760
Long-term debt
  -   1,559.8950   1,547.1150   1,198.6790   1,693.6090
Liabilities to Banks
  8.3000   252.5000   164.6000   172.6000   155
Provisions
  727.8000   609.9000   658.9000   776   748.3000
Liabilities
  2,674.5000   3,066.4780   3,056.8150   3,228.6300   3,460.0260
Share Capital
  104.8000   104.8470   104.8470   104.8470   104.8470
Total Equity
  1,682.3000   1,465.6640   1,663.9020   1,862.7360   1,829.9570
Minority Interests
  45.4000   42.7300   40.1700   22.7040   0.0000
Total liabilities equity
  4,402.3000   4,532.1420   4,720.7170   5,091.3660   5,289.9830

 

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
  4,082.2000   4,277.2070   4,447.5090   5,019.8220   5,209.7820
Depreciation (total)
  125.9000   157.9660   155.3270   154.4700   171.8360
Operating Result
  467.1000   635.3750   691.9330   788.0480   810.3590
Interest Income
  -100.7000   -89.3390   -93.9770   -88.0380   -76.1130
Income Before Taxes
  351.8000   539.9880   603.9150   692.4890   786.1500
Income Taxes
  67.9000   126.6780   157.0430   159.3380   389.5430
Minority Interests Profit
  2.3000   -2.6200   -4.9660   -18.2290   0.0000
Net Income
  286.2000   415.9300   451.8380   551.3800   396.6070

 

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
  2.2000   3.2400   3.6100   4.4000   3.1700
Dividend per Share
  1.6000   1.7200   1.8400   2.0400   2.2800

 

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
  401.1000   454.4110   552.4450   774.8730   724.3780
Cash Flow from Investing Activities
  -217.7000   -.4850   -103.6470   -138.3910   -131.4810
Cash Flow from Financing
  -341   -230.9560   -346.4570   -333.0580   -312.1730
Decrease / Increase in Cash
  167.3000   210.7180   83.5830   305.5350   298.9490
Employees
  5,000   5,200   5,000   5,400   5,400