2024-04-25  9:50:32 PM Chg. -1.32 Volume Bid9:50:32 PM Ask9:50:32 PM Market Capitalization Dividend Y. P/E Ratio
160.48USD -0.82% 788,634
Turnover: 76.03 mill.
160.46Bid Size: 200 160.51Ask Size: 100 22.43 bill.USD 2.36% 17.16

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
  670.1000   670.1020   648.2170   728.1240   936.7020
Intangible Assets
  1,289.4000   547.5150   521.2130   618.5100   1,400.3920
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   2,653.7130   2,589.4550   2,910.9690   5,099.4880
Inventories
  2,946   3,043.8480   2,999.9660   3,210.3200   3,771.0890
Accounts Receivable
  1,664.8000   1,872.3650   1,822.4190   1,938.5620   2,421.5630
Cash and Cash Equivalents
  196.9000   137.7300   211.6310   242.8790   314.8990
Current Assets
  5,221.5000   5,592.5250   5,555.3160   5,948.4310   7,312.8930
Total Assets
  7,680.3000   8,246.2380   8,144.7710   8,859.4000   12,412.3810

 

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
  2,269.7000   2,554.7590   2,821.5260   3,081.1110   3,634.8590
Long-term debt
  -   500   250   550   2,550.0200
Liabilities to Banks
  0.0000   88   92.6000   97.6000   99
Provisions
  83.3000   72.5000   50.7000   48.3000   193.3000
Liabilities
  4,331.2000   4,933.8740   4,985.5290   5,652.0440   8,948.2250
Share Capital
  153.8000   153.1130   150.0810   148.4100   146.6530
Total Equity
  3,349.1000   3,312.3640   3,159.2420   3,207.3560   3,464.1560
Minority Interests
  -   11.1160   12.6750   13.6280   52.0040
Total liabilities equity
  7,680.3000   8,246.2380   8,144.7710   8,859.4000   12,412.3810

 

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
  14,077.8000   15,341.6470   15,280.0440   15,339.7130   16,308.8010
Depreciation (total)
  134   148.3130   141.6750   147.4870   167.6910
Operating Result
  1,058.2000   -   -   -   -
Interest Income
  -27   -25.0880   -21.6620   -21.0840   -41.4860
Income Before Taxes
  1,044.3000   1,117.7390   1,123.6810   1,074.3400   1,009.2680
Income Taxes
  359.3000   406.4530   418.0090   387.1000   392.5110
Minority Interests Profit
  -   -   -   -   -
Net Income
  685   711.2860   705.6720   687.2400   616.7570

 

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
  4.4300   4.6400   4.6500   4.6100   4.1900
Dividend per Share
  2.1500   2.3000   2.4600   2.6300   2.7000

 

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
  1,056.7000   790.1450   1,159.3730   946.0780   815.0430
Cash Flow from Investing Activities
  -825.6000   -386.7150   -263.6270   -593.9990   -1,630.2800
Cash Flow from Financing
  -425.1000   -455.4400   -806.0740   -322.4060   872.0590
Decrease / Increase in Cash
  -206.2000   -59.1630   73.9010   31.2480   72.0200
Employees
  37,500   39,000   39,600   40,000   48,000