2024-04-19  9:59:50 PM Chg. +0.36 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
34.74USD +1.05% 40,853
Turnover: 1.42 mill.
-Bid Size: - -Ask Size: - 19.03 bill.USD 3.17% 23.96

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
  924.5000   955.3000   1,001.7670   1,011.7390   1,105.4490
Intangible Assets
  123.1000   378.1000   554.8900   827.2190   903.2580
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   3,322.8480   4,076.7990   4,340.1550
Inventories
  950.5000   968   1,054.5520   993.2650   985.6830
Accounts Receivable
  507   551.5000   609.5260   605.6890   591.3100
Cash and Cash Equivalents
  682.4000   434   334.1740   347.2390   415.1430
Current Assets
  2,320.7000   2,047.4000   2,132.7710   2,063.0320   2,029.9120
Total Assets
  4,564   4,915.9000   5,455.6190   6,139.8310   6,370.0670

 

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
  385.9000   387.3000   484.0420   495.3170   481.8260
Long-term debt
  -   -   250   250   250
Liabilities to Banks
  -   -   -   -   -
Provisions
  4.9000   8.6000   29.5000   70.9000   4.3000
Liabilities
  1,739.1000   1,599.3000   1,843.5630   2,138.4380   1,918.6610
Share Capital
  -   -   15.4480   15.4820   7.7420
Total Equity
  2,819.5000   3,311   3,612.0560   4,001.3930   4,451.4060
Minority Interests
  5.5000   5.5000   6.3780   3.1950   3.4000
Total liabilities equity
  4,564   4,915.9000   5,455.6190   6,139.8310   6,370.0670

 

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
  8,230.7000   8,751.7000   9,316.2560   9,263.8630   9,523.2240
Depreciation (total)
  -   -   130.0440   133.4340   131.9680
Operating Result
  764.7000   806   931.6200   1,067.3200   1,323.8950
Interest Income
  -12.9000   -12.5000   -9.4680   -10.1770   -6.6800
Income Before Taxes
  758.3000   798.5000   922.1520   1,057.1430   1,317.2150
Income Taxes
  253.4000   268.4000   316.1260   369.8790   426.6980
Minority Interests Profit
  -4.9000   -3.9000   3.3490   1.1760   .4650
Net Income
  500.1000   526.2000   602.6770   686.0880   890.0520

 

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
  0.9500   0.9950   1.1400   1.3000   1.6800
Dividend per Share
  0.3000   0.3400   0.4000   0.5000   0.5800

 

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
  517.8000   637.8000   746.8790   991.9920   992.8480
Cash Flow from Investing Activities
  -106.8000   -691.1000   -616.7750   -900.9470   -408.9590
Cash Flow from Financing
  -192.7000   -195.5000   -229.3700   -70.6270   -509.6460
Decrease / Increase in Cash
  219.3000   -248.4000   -99.8400   13.0650   67.9040
Employees
  19,700   19,800   20,400   20,700   21,100