2024-11-12  10:00:00 PM Chg. +0.51 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
98.59USD +0.52% 27,761
Turnover: 2.72 mill.
-Bid Size: - -Ask Size: - 4.34 bill.USD 0.93% 5.71

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  487.6000   665.9000   727.6000   822.9000   877.9000
Intangible Assets
  -   447.1000   427.8000   417   481.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  771.6000   1,920.3000   1,884.5000   1,955.2000   2,393.5000
Inventories
  1,488   2,439   2,453.9000   2,449.3000   2,280.5000
Accounts Receivable
  1,374   1,567.6000   1,756.4000   1,858   692.5000
Cash and Cash Equivalents
  247.6000   193.6000   137.7000   98.7000   225.1000
Current Assets
  3,257.6000   4,407.3000   4,589.9000   4,642.6000   3,446.1000
Total Assets
  4,029.2000   6,327.6000   6,474.4000   6,597.8000   5,839.6000

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  162.9000   277.7000   269.1000   255.7000   237
Long-term debt
  0.0000   1,363.8000   1,328.7000   1,317.9000   688.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  113.1000   166.8000   72.5000   101.4000   92.3000
Liabilities
  1,466.1000   3,517.2000   3,413.7000   4,107.6000   3,339.8000
Share Capital
  15.7000   15.7000   15.7000   15.7000   15.7000
Total Equity
  2,563.1000   2,810.4000   3,060.7000   2,490.2000   2,499.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,029.2000   6,327.6000   6,474.4000   6,597.8000   5,839.6000

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  4,209.2000   5,736.3000   6,550.2000   6,408.4000   6,253
Depreciation (total)
  110.2000   149.7000   175.3000   188.8000   203.4000
Operating Result
  570.5000   576.6000   703.7000   763.2000   579.9000
Interest Income
  -4   -36   -45.9000   -49.4000   -52.7000
Income Before Taxes
  566.5000   540.6000   657.8000   713.8000   527.2000
Income Taxes
  198.5000   159.3000   189.9000   170.6000   7.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  368   381.3000   467.9000   531.3000   486.4000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  4.5900   4.7700   5.8900   7.1300   7.7200
Dividend per Share
  0.6000   0.7200   0.8800   1.0400   1.2400

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  235.5000   283   443.3000   678.3000   1,940.5000
Cash Flow from Investing Activities
  -160.4000   -1,652.6000   -228.7000   -278.4000   -569.4000
Cash Flow from Financing
  -124.8000   1,320.9000   -266.6000   -438.2000   -1,253.6000
Decrease / Increase in Cash
  -49.7000   -48.7000   -52   -38.3000   117.5000
Employees
  18,179   28,949   29,057   29,566   24,888