06/11/2024  21:59:49 Chg. +11.45 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
1,399.96USD +0.82% 14,932
Turnover: 20.67 mill.
-Bid Size: - -Ask Size: - 29.67 bill.USD - 38.73

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
  514.4000   511.4620   517.2290   563.7070   668.2710
Intangible Assets
  114.4000   112.7840   115.2520   167.0550   226.7180
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,159.6800   1,155.6700   1,269.9930   1,543.0820
Inventories
  210.4000   204.5310   214.3830   222.0470   255.3900
Accounts Receivable
  466.7000   435.6480   411.4200   454.9880   528.6150
Cash and Cash Equivalents
  111.9000   85.2630   98.8870   158.6740   148.6870
Current Assets
  914   849.4300   862.8150   896.7840   1,006.7230
Total Assets
  2,152.8000   2,009.1100   2,018.4850   2,166.7770   2,549.8050

 

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
  146   145.8960   142.0750   146.5930   167.6270
Long-term debt
  -   335.7900   576.9840   875.0560   960.1700
Liabilities to Banks
  17.1000   116.2000   14.5000   19   19.7000
Provisions
  197.4000   195.9000   221.4000   197.5000   204
Liabilities
  1,217.8000   1,289.5150   1,438.0280   1,731.8340   2,002.5250
Share Capital
  .5000   .4480   .4480   .4480   .4480
Total Equity
  935.1000   719.5950   580.4570   434.9430   547.2800
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,152.8000   2,009.1100   2,018.4850   2,166.7770   2,549.8050

 

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
  2,379   2,485.9830   2,395.4470   2,508.2570   2,725.0530
Depreciation (total)
  24.5000   33.6170   33.0870   -   -
Operating Result
  425.4000   -   -   -   -
Interest Income
  -22.7000   24.5370   27.4510   28.0260   32.7850
Income Before Taxes
  402.7000   445.0040   463.4240   504.1930   574.2220
Income Taxes
  96.6000   106.7630   110.6040   119.8230   198.2500
Minority Interests Profit
  -   -   -   -   -
Net Income
  306.1000   338.2410   352.8200   384.3700   375.9720

 

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
  10.2200   11.7100   12.7500   14.4900   14.6200
Dividend per Share
  0.0000   -   -   -   -

 

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
  345.9000   418.9120   426.8680   443.0780   516.3250
Cash Flow from Investing Activities
  -84.8000   -94.4440   -100.7510   -231.4560   -217.3440
Cash Flow from Financing
  -251.1000   -348.1080   -307.0320   -145.9250   -319.5300
Decrease / Increase in Cash
  10.2000   -26.6110   13.6240   59.7870   -9.9870
Employees
  12,500   13,100   13,500   14,200   15,400