2024-04-18  9:59:58 PM Chg. +16.15 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
160.20USD +11.21% 152,250
Turnover: 24.49 mill.
-Bid Size: - -Ask Size: - 22.34 bill.USD 2.37% 17.08

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
  566.4000   670.1000   670.1020   648.2170   728.1240
Intangible Assets
  497.8000   1,289.4000   547.5150   521.2130   618.5100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,653.7130   2,589.4550   2,910.9690
Inventories
  2,602.6000   2,946   3,043.8480   2,999.9660   3,210.3200
Accounts Receivable
  1,490   1,664.8000   1,872.3650   1,822.4190   1,938.5620
Cash and Cash Equivalents
  403.1000   196.9000   137.7300   211.6310   242.8790
Current Assets
  4,820.1000   5,221.5000   5,592.5250   5,555.3160   5,948.4310
Total Assets
  6,807.1000   7,680.3000   8,246.2380   8,144.7710   8,859.4000

 

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
  1,681.9000   2,269.7000   2,554.7590   2,821.5260   3,081.1110
Long-term debt
  -   -   500   250   550
Liabilities to Banks
  0.0000   0.0000   88   92.6000   97.6000
Provisions
  -   83.3000   72.5000   50.7000   48.3000
Liabilities
  3,809.3000   4,331.2000   4,933.8740   4,985.5290   5,652.0440
Share Capital
  154.8000   153.8000   153.1130   150.0810   148.4100
Total Equity
  2,997.9000   3,349.1000   3,312.3640   3,159.2420   3,207.3560
Minority Interests
  -   -   11.1160   12.6750   13.6280
Total liabilities equity
  6,807.1000   7,680.3000   8,246.2380   8,144.7710   8,859.4000

 

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
  13,013.9000   14,077.8000   15,341.6470   15,280.0440   15,339.7130
Depreciation (total)
  98.4000   134   148.3130   141.6750   147.4870
Operating Result
  1,023.2000   1,058.2000   -   -   -
Interest Income
  -20.5000   -27   -25.0880   -21.6620   -21.0840
Income Before Taxes
  1,018.9000   1,044.3000   1,117.7390   1,123.6810   1,074.3400
Income Taxes
  370.9000   359.3000   406.4530   418.0090   387.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  648   685   711.2860   705.6720   687.2400

 

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
  4.1700   4.4300   4.6400   4.6500   4.6100
Dividend per Share
  1.9800   2.1500   2.3000   2.4600   2.6300

 

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
  906.4000   1,056.7000   790.1450   1,159.3730   946.0780
Cash Flow from Investing Activities
  -651.9000   -825.6000   -386.7150   -263.6270   -593.9990
Cash Flow from Financing
  -378.8000   -425.1000   -455.4400   -806.0740   -322.4060
Decrease / Increase in Cash
  -122   -206.2000   -59.1630   73.9010   31.2480
Employees
  31,900   37,500   39,000   39,600   40,000