2024-05-03  10:10:00 PM Chg. -3.05 Volume Bid1:40:46 AM Ask1:40:46 AM Market Capitalization Dividend Y. P/E Ratio
94.35USD -3.13% 976,918
Turnover: 63.8 mill.
90.28Bid Size: 500 97.40Ask Size: 200 4.2 bill.USD 0.98% 5.46

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
  430.4000   487.6000   665.9000   727.6000   822.9000
Intangible Assets
  0.0000   -   447.1000   427.8000   417
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   771.6000   1,920.3000   1,884.5000   1,955.2000
Inventories
  1,397   1,488   2,439   2,453.9000   2,449.3000
Accounts Receivable
  1,205.3000   1,374   1,567.6000   1,756.4000   1,858
Cash and Cash Equivalents
  301   247.6000   193.6000   137.7000   98.7000
Current Assets
  3,032.9000   3,257.6000   4,407.3000   4,589.9000   4,642.6000
Total Assets
  3,715.8000   4,029.2000   6,327.6000   6,474.4000   6,597.8000

 

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
  155.9000   162.9000   277.7000   269.1000   255.7000
Long-term debt
  -   0.0000   1,363.8000   1,328.7000   1,317.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  129.6000   113.1000   166.8000   72.5000   101.4000
Liabilities
  1,385.9000   1,466.1000   3,517.2000   3,413.7000   4,107.6000
Share Capital
  15.7000   15.7000   15.7000   15.7000   15.7000
Total Equity
  2,329.9000   2,563.1000   2,810.4000   3,060.7000   2,490.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,715.8000   4,029.2000   6,327.6000   6,474.4000   6,597.8000

 

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
  3,983.4000   4,209.2000   5,736.3000   6,550.2000   6,408.4000
Depreciation (total)
  -   110.2000   149.7000   175.3000   188.8000
Operating Result
  560.5000   570.5000   576.6000   703.7000   763.2000
Interest Income
  -3.6000   -4   -36   -45.9000   -49.4000
Income Before Taxes
  556.9000   566.5000   540.6000   657.8000   713.8000
Income Taxes
  197   198.5000   159.3000   189.9000   170.6000
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  359.9000   368   381.3000   467.9000   531.3000

 

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
  4.3700   4.5900   4.7700   5.8900   7.1300
Dividend per Share
  0.4800   0.6000   0.7200   0.8800   1.0400

 

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
  312.7000   235.5000   283   443.3000   678.3000
Cash Flow from Investing Activities
  -190.9000   -160.4000   -1,652.6000   -228.7000   -278.4000
Cash Flow from Financing
  -308.1000   -124.8000   1,320.9000   -266.6000   -438.2000
Decrease / Increase in Cash
  -186.3000   -49.7000   -48.7000   -52   -38.3000
Employees
  17,877   18,179   28,949   29,057   29,566