2024-04-18  9:59:49 PM Chg. +0.27 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
209.22USD +0.13% 15,165
Turnover: 3.18 mill.
-Bid Size: - -Ask Size: - 16.85 bill.USD 1.52% 33.60

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
  1,015.5000   922.5000   875.3000   847.9000   915.2000
Intangible Assets
  125   96   67.4000   45.8000   66.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,438.9000   2,358.3000   2,491.6000
Inventories
  473.3000   494.1000   491.8000   478.7000   519.1000
Accounts Receivable
  972.8000   1,016.5000   958.1000   964.7000   1,001
Cash and Cash Equivalents
  235.4000   351.6000   227   158.8000   195.1000
Current Assets
  2,411.7000   2,091.8000   1,921.3000   1,775.4000   1,904.8000
Total Assets
  5,105.3000   4,610.6000   4,360.2000   4,133.7000   4,396.4000

 

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
  804.3000   889.5000   797.8000   814.6000   841.9000
Long-term debt
  -   -   945.3000   963.6000   713.4000
Liabilities to Banks
  520.2000   76.9000   204.3000   95.3000   579.1000
Provisions
  140.5000   137.3000   127.8000   107.9000   92.3000
Liabilities
  3,524.4000   3,118.4000   3,293.7000   3,168   3,470.9000
Share Capital
  -   -   124.1000   124.1000   124.1000
Total Equity
  1,580.9000   1,492.2000   1,066.5000   965.7000   925.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,105.3000   4,610.6000   4,360.2000   4,133.7000   4,396.4000

 

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
  6,035.6000   6,140   6,330.3000   5,966.9000   5,966.9000
Depreciation (total)
  -   -   135.5000   125.2000   -
Operating Result
  328.3000   422.1000   -   -   -
Interest Income
  -72.8000   -59   63.3000   60.5000   60.5000
Income Before Taxes
  255.5000   363.1000   364.4000   408.9000   408.9000
Income Taxes
  86.4000   118.8000   113.3000   134.5000   134.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  215.4000   215.8000   248.9000   274.3000   274.3000

 

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
  2.1000   2.1900   2.6500   3.0100   3.0100
Dividend per Share
  1.0800   1.1400   1.3400   1.4600   1.4600

 

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
  513.4000   320.1000   374.2000   473.7000   473.7000
Cash Flow from Investing Activities
  -160   339.4000   -170.4000   -142.9000   -142.9000
Cash Flow from Financing
  -297.6000   -546.2000   -323.5000   -367.3000   -367.3000
Decrease / Increase in Cash
  57.4000   116.2000   -124.6000   -48.4000   -48.4000
Employees
  30,000   26,000   25,000   -   -