2024-11-07  7:18:40 PM Chg. +1.17 Volume Bid7:24:18 PM Ask7:24:18 PM Market Capitalization Dividend Y. P/E Ratio
1,399.36USD +0.08% 52,411
Turnover: 18.75 mill.
1,395.81Bid Size: 600 1,398.85Ask Size: 600 29.72 bill.USD - 38.80

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
  469.4000   514.4000   511.4620   517.2290   563.7070
Intangible Assets
  117.6000   114.4000   112.7840   115.2520   167.0550
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,159.6800   1,155.6700   1,269.9930
Inventories
  198.9000   210.4000   204.5310   214.3830   222.0470
Accounts Receivable
  437.4000   466.7000   435.6480   411.4200   454.9880
Cash and Cash Equivalents
  101.7000   111.9000   85.2630   98.8870   158.6740
Current Assets
  864.9000   914   849.4300   862.8150   896.7840
Total Assets
  2,117.4000   2,152.8000   2,009.1100   2,018.4850   2,166.7770

 

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
  142.4000   146   145.8960   142.0750   146.5930
Long-term debt
  -   -   335.7900   576.9840   875.0560
Liabilities to Banks
  41.6000   17.1000   116.2000   14.5000   19
Provisions
  263.3000   197.4000   195.9000   221.4000   197.5000
Liabilities
  1,290.2000   1,217.8000   1,289.5150   1,438.0280   1,731.8340
Share Capital
  .4000   .5000   .4480   .4480   .4480
Total Equity
  827.2000   935.1000   719.5950   580.4570   434.9430
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,117.4000   2,152.8000   2,009.1100   2,018.4850   2,166.7770

 

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
  2,341.5000   2,379   2,485.9830   2,395.4470   2,508.2570
Depreciation (total)
  21.4000   24.5000   33.6170   33.0870   -
Operating Result
  405.4000   425.4000   -   -   -
Interest Income
  -22.8000   -22.7000   24.5370   27.4510   28.0260
Income Before Taxes
  382.6000   402.7000   445.0040   463.4240   504.1930
Income Taxes
  91.8000   96.6000   106.7630   110.6040   119.8230
Minority Interests Profit
  -   -   -   -   -
Net Income
  290.8000   306.1000   338.2410   352.8200   384.3700

 

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
  9.3700   10.2200   11.7100   12.7500   14.4900
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  327.7000   345.9000   418.9120   426.8680   443.0780
Cash Flow from Investing Activities
  -97.3000   -84.8000   -94.4440   -100.7510   -231.4560
Cash Flow from Financing
  -366.4000   -251.1000   -348.1080   -307.0320   -145.9250
Decrease / Increase in Cash
  -133.9000   10.2000   -26.6110   13.6240   59.7870
Employees
  12,400   12,500   13,100   13,500   14,200