11/15/2024  9:59:56 PM Chg. -0.40 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
286.03USD -0.14% 79,085
Turnover: 22.69 mill.
-Bid Size: - -Ask Size: - 32.31 bill.USD 1.65% 23.79

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
  587.4000   616   632.9000   605.6000   578.3000
Intangible Assets
  209.5000   212.8000   246.2000   229.5000   255.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,295.3000   2,356.7000   2,916.2000
Inventories
  619   615.4000   588.4000   535.6000   526.6000
Accounts Receivable
  -   -   1,215.8000   1,041   1,079
Cash and Cash Equivalents
  903.9000   1,200.9000   1,191.3000   1,427.3000   1,526.4000
Current Assets
  3,387.5000   3,679.9000   3,934.2000   4,048   4,185
Total Assets
  5,636.5000   5,844.6000   6,229.5000   6,404.7000   7,101.2000

 

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
  547.6000   546.7000   520.6000   521.7000   543.1000
Long-term debt
  -   -   905.6000   1,500.9000   1,516.3000
Liabilities to Banks
  157   179   325   0.0000   448.6000
Provisions
  -   -   -   -   -
Liabilities
  3,784.8000   3,259.1000   3,571.4000   4,147.9000   5,111.1000
Share Capital
  181.4000   181.4000   181.4000   181.4000   181.4000
Total Equity
  1,851.7000   2,585.5000   2,658.1000   2,256.8000   1,990.1000
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  5,636.5000   5,844.6000   6,229.5000   6,404.7000   7,101.2000

 

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
  6,259.4000   6,351.9000   6,623.5000   6,307.9000   5,879.5000
Depreciation (total)
  -   -   152.5000   162.5000   172.2000
Operating Result
  1,026   1,041.8000   4,324   4,209.5000   3,942.9000
Interest Income
  -60.1000   -60.9000   -59.3000   -63.7000   -71.3000
Income Before Taxes
  965.9000   980.9000   1,134.2000   1,127.5000   943.1000
Income Taxes
  228.9000   224.6000   307.4000   299.9000   213.4000
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  737   756.3000   826.8000   827.6000   729.7000

 

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
  5.2000   5.4300   5.9800   6.1500   5.6000
Dividend per Share
  1.7450   1.9800   2.3200   2.6000   2.9000

 

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
  718.7000   1,014.8000   1,033.3000   1,187.7000   947.3000
Cash Flow from Investing Activities
  -503.2000   -256.8000   -483.4000   -246.9000   -440
Cash Flow from Financing
  -282.7000   -454.6000   -521.8000   -608.1000   -397.7000
Decrease / Increase in Cash
  -85   297   -9.6000   236   99.1000
Employees
  22,000   22,000   22,500   22,500   22,000