15/11/2024  22:10:00 Chg. +1.37 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
192.15USD +0.72% 515,661
Turnover: 64.48 mill.
186.98Bid Size: 100 197.03Ask Size: 100 8.92 bill.USD 0.71% 25.35

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
  325.9000   317.4350   316.1230   302.8990   382.9990
Intangible Assets
  1,255.6000   1,216.7200   1,199.9750   1,091.6630   2,383.7480
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   5,052.6850
Inventories
  333.6000   335.5930   330.2750   316.1710   395.7440
Accounts Receivable
  295.3000   273.7040   262.4160   271.9930   345.8750
Cash and Cash Equivalents
  432   303.2360   338.3660   543.7890   333.5580
Current Assets
  1,200.6000   1,053.2090   1,006.4310   1,183.3930   1,128.8070
Total Assets
  4,209   3,977.2550   3,878.5160   3,891.2130   6,181.4920

 

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
  72   64.1000   66.3050   69.4000   92.0270
Long-term debt
  930   700   646   850.2520   2,162.9270
Liabilities to Banks
  930   700   646   850.3000   2,162.9000
Provisions
  514.7000   451.5000   316   271.4000   603.7000
Liabilities
  2,293   2,063.5560   1,867.4230   1,753.6960   3,750.9610
Share Capital
  43.2000   43.4200   43.5170   45.8140   46.8710
Total Equity
  1,916   1,913.6990   2,011.0930   2,137.5170   2,430.5310
Minority Interests
  2.5000   2.3900   1.8210   0.0000   0.0000
Total liabilities equity
  4,209   3,977.2550   3,878.5160   3,891.2130   6,181.4920

 

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
  1,696.3000   1,839.8320   1,809.6900   1,868.0270   2,146.3030
Depreciation (total)
  -   60.9260   62.3800   -   -
Operating Result
  233.3000   284.8620   315.8910   319.4530   372.2790
Interest Income
  -56.3000   64.7520   60.7910   54.4670   81.7750
Income Before Taxes
  175.7000   220.1100   244.6460   245.7250   284.9110
Income Taxes
  23.5000   28.6500   7.8380   8.0740   129.6480
Minority Interests Profit
  -.9000   1.0720   .8500   .4640   0.0000
Net Income
  150.9000   187.6790   244.8630   237.3770   152.5300

 

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
  3.6700   4.5400   5.8900   5.4800   3.3900
Dividend per Share
  1.3600   1.3600   1.3600   1.3600   1.3600

 

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
  229.9000   290.2410   303.4460   410.5900   426.3010
Cash Flow from Investing Activities
  -372.6000   -108.1370   -154.8480   -56.9740   -1,832.8550
Cash Flow from Financing
  -232.6000   -287.7030   -85.5830   -118.6920   1,141.2590
Decrease / Increase in Cash
  94.9000   -128.7480   35.1300   205.4230   -210.2310
Employees
  11,400   11,700   12,200   12,600   14,400