2024-04-16  8:47:29 PM Chg. -0.05 Volume Bid8:47:57 PM Ask8:47:57 PM Market Capitalization Dividend Y. P/E Ratio
33.85USD -0.15% 34,789
Turnover: 1.18 mill.
33.86Bid Size: 200 33.89Ask Size: 209 18.55 bill.USD 3.25% 23.36

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
  1,001.7670   1,011.7390   1,105.4490   1,203.2510   1,512.6000
Intangible Assets
  554.8900   827.2190   903.2580   1,027.0140   1,207.2190
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,322.8480   4,076.7990   4,340.1550   4,949.3850   6,092.1920
Inventories
  1,054.5520   993.2650   985.6830   921.0220   963.5270
Accounts Receivable
  609.5260   605.6890   591.3100   618.3510   600.4380
Cash and Cash Equivalents
  334.1740   347.2390   415.1430   444.1220   459.1360
Current Assets
  2,132.7710   2,063.0320   2,029.9120   2,026.5230   2,050.1000
Total Assets
  5,455.6190   6,139.8310   6,370.0670   6,975.9080   8,142.2920

 

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
  484.0420   495.3170   481.8260   552.7140   618.8300
Long-term debt
  250   250   250   250   624.8400
Liabilities to Banks
  -   -   -   -   -
Provisions
  29.5000   70.9000   4.3000   98.9000   199.6000
Liabilities
  1,843.5630   2,138.4380   1,918.6610   2,036.2110   2,537.4740
Share Capital
  15.4480   15.4820   7.7420   7.7410   7.8250
Total Equity
  3,612.0560   4,001.3930   4,451.4060   4,939.6970   5,604.8180
Minority Interests
  6.3780   3.1950   3.4000   3.7900   4.0070
Total liabilities equity
  5,455.6190   6,139.8310   6,370.0670   6,975.9080   8,142.2920

 

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
  9,316.2560   9,263.8630   9,523.2240   9,167.5190   9,545.7000
Depreciation (total)
  130.0440   133.4340   131.9680   130.9770   161.9050
Operating Result
  931.6200   1,067.3200   1,323.8950   1,280.4690   1,198.9210
Interest Income
  -9.4680   -10.1770   -6.6800   -1.8240   -17.6370
Income Before Taxes
  922.1520   1,057.1430   1,317.2150   1,278.6450   1,181.2840
Income Taxes
  316.1260   369.8790   426.6980   431.5420   168.7020
Minority Interests Profit
  3.3490   1.1760   .4650   .3680   .4420
Net Income
  602.6770   686.0880   890.0520   846.7350   1,012.1400

 

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
  1.1400   1.3000   1.6800   1.6000   1.9100
Dividend per Share
  0.4000   0.5000   0.5800   0.6800   0.7500

 

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
  746.8790   991.9920   992.8480   1,010.1960   1,241.7290
Cash Flow from Investing Activities
  -616.7750   -900.9470   -408.9590   -593.0030   -1,235.3680
Cash Flow from Financing
  -229.3700   -70.6270   -509.6460   -389.2580   11.6380
Decrease / Increase in Cash
  -99.8400   13.0650   67.9040   28.9790   15.0140
Employees
  20,400   20,700   21,100   20,200   20,100