08/11/2024  21:58:49 Chg. +0.26 Volume Bid09:59:00 Ask09:59:00 Market Capitalization Dividend Y. P/E Ratio
64.40USD +0.41% 35,130
Turnover: 874,345.17
-Bid Size: - -Ask Size: - 8.98 bill.USD 4.35% -

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  230.4000   236.3000   237.4890   237.5270   267.3980
Intangible Assets
  416.7000   376   324.5280   280.8070   245.9490
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,813.0420   1,855.1190   -
Inventories
  316   348.8000   339.5720   384.4920   387.6750
Accounts Receivable
  1,030   1,093.6000   1,094.6730   1,217.8500   1,319.9630
Cash and Cash Equivalents
  849.7000   682.4000   893.1670   976.7500   1,282.2850
Current Assets
  2,508.2000   2,480.5000   2,719.1000   2,865.5980   3,227.6070
Total Assets
  4,325.4000   4,402.3000   4,532.1420   4,720.7170   5,091.3660

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  139.9000   198.8000   212.5490   241.2100   319.5250
Long-term debt
  -   -   1,559.8950   1,547.1150   1,198.6790
Liabilities to Banks
  224.4000   8.3000   252.5000   164.6000   172.6000
Provisions
  596.2000   727.8000   609.9000   658.9000   776
Liabilities
  2,818   2,674.5000   3,066.4780   3,056.8150   3,228.6300
Share Capital
  104.8000   104.8000   104.8470   104.8470   104.8470
Total Equity
  1,507.4000   1,682.3000   1,465.6640   1,663.9020   1,862.7360
Minority Interests
  0.0000   45.4000   42.7300   40.1700   22.7040
Total liabilities equity
  4,325.4000   4,402.3000   4,532.1420   4,720.7170   5,091.3660

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  4,089   4,082.2000   4,277.2070   4,447.5090   5,019.8220
Depreciation (total)
  92.4000   125.9000   157.9660   155.3270   154.4700
Operating Result
  551.8000   467.1000   635.3750   691.9330   788.0480
Interest Income
  -84.8000   -100.7000   -89.3390   -93.9770   -88.0380
Income Before Taxes
  453.4000   351.8000   539.9880   603.9150   692.4890
Income Taxes
  117.4000   67.9000   126.6780   157.0430   159.3380
Minority Interests Profit
  0.0000   2.3000   -2.6200   -4.9660   -18.2290
Net Income
  336   286.2000   415.9300   451.8380   551.3800

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  2.5800   2.2000   3.2400   3.6100   4.4000
Dividend per Share
  1.4400   1.6000   1.7200   1.8400   2.0400

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  534.8000   401.1000   454.4110   552.4450   774.8730
Cash Flow from Investing Activities
  -106.2000   -217.7000   -.4850   -103.6470   -138.3910
Cash Flow from Financing
  -219.4000   -341   -230.9560   -346.4570   -333.0580
Decrease / Increase in Cash
  208   167.3000   210.7180   83.5830   305.5350
Employees
  5,500   5,000   5,200   5,000   5,400