2024-05-03  10:10:00 PM Chg. +2.51 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
295.04USD +0.86% 101,285
Turnover: 14.49 mill.
279.89Bid Size: 100 306.67Ask Size: 100 3.99 bill.USD 0.61% 6.88

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
  950.3880   1,033.9810   1,125.8830   1,318.9590   1,347.8350
Intangible Assets
  303.9470   307.5880   284.8760   285.6320   259.6300
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,106.2730   2,211.9740   2,311.3160   2,541.8790   2,598.7090
Inventories
  1,556.7050   1,737.7510   1,651.8150   1,763.2930   1,844.0590
Accounts Receivable
  151.3300   157.7680   173.3640   188.6110   193.9810
Cash and Cash Equivalents
  40.9750   13.0370   20.9920   28.7870   15.9320
Current Assets
  2,035.2190   2,202.9550   2,150.5870   2,329.1860   2,402.3660
Total Assets
  4,141.4920   4,414.9290   4,461.9030   4,871.0650   5,001.0750

 

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
  288.3200   280.4230   356.0990   412.9810   419.3500
Long-term debt
  1,008.8370   1,203.4360   1,212.8090   1,318.1840   1,281.4890
Liabilities to Banks
  72.6000   55.2000   76.4000   79.6000   93.1000
Provisions
  141.2000   150.8000   161.5000   124.4000   134.7000
Liabilities
  3,163.4820   3,496.6770   3,531.7030   3,746.7830   3,905.3810
Share Capital
  .2570   .2570   .2570   .2550   .2550
Total Equity
  978.0100   918.2520   930.2000   1,124.2820   1,095.6940
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,141.4920   4,414.9290   4,461.9030   4,871.0650   5,001.0750

 

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
  9,937.8890   10,632.5050   10,887.6120   11,123.7210   11,601.3580
Depreciation (total)
  42.3440   47.2390   51.2340   57.9360   67.0700
Operating Result
  302.1100   278.3380   340.2340   341.8720   341.0830
Interest Income
  91.3070   96.1670   112.8630   122.8690   135.6800
Income Before Taxes
  164.4000   182.1710   227.3710   219.0030   205.4030
Income Taxes
  71.3960   88.1720   80.3060   5.5610   47.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  93.0040   93.9990   147.0650   213.4420   157.7720

 

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
  3.8200   3.9100   6.6700   10.0800   7.8300
Dividend per Share
  0.7000   0.8300   0.9100   0.9700   1.0400

 

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
  198.2880   141.0470   384.8570   198.9250   269.9780
Cash Flow from Investing Activities
  -347.0510   -284.5020   -174.0400   -312.5980   -168.0010
Cash Flow from Financing
  171.6500   121.0090   -205.0070   121.4760   -109.5430
Decrease / Increase in Cash
  20.7600   -27.9380   7.9550   7.7950   -10.9110
Employees
  11,978   12,886   13,500   14,108   14,570