2024-05-17  10:10:00 PM Chg. +0.53 Volume Bid11:43:13 PM Ask11:43:13 PM Market Capitalization Dividend Y. P/E Ratio
84.35USD +0.63% 519,780
Turnover: 27.3 mill.
83.69Bid Size: 100 85.04Ask Size: 100 4.77 bill.USD 3.08% 9.59

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
  455.2000   555.4280   650.6780   727.5960   747.1890
Intangible Assets
  229.7000   100.9350   105.1030   371.4160   347.2120
Long-Term Investments
  -   89.1070   99.0730   94.0090   88.7640
Fixed Assets
  -   978.3800   1,232.7370   1,908.6080   1,836.0890
Inventories
  417.9000   565.6850   710.0010   746.5340   783.9610
Accounts Receivable
  186.2000   204.8760   150.7780   174.8320   200.1440
Cash and Cash Equivalents
  92.2000   137.6000   155.3490   127.3250   138.3450
Current Assets
  865.7000   1,096.5550   1,154.7250   1,190.9890   1,253.5040
Total Assets
  1,685.5000   2,074.9350   2,387.4620   3,099.5970   3,089.5930

 

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
  238   343.4700   299.6600   273.7420   317.3770
Long-term debt
  -   223.6200   458.2200   1,138.0630   865.2660
Liabilities to Banks
  -   -   -   -   -
Provisions
  34.3000   29.5000   20.4000   11.2000   20.8000
Liabilities
  1,149.9000   1,213.6680   1,405.9850   2,232.5570   2,157.9340
Share Capital
  .7000   .6630   .6530   .6310   .6310
Total Equity
  535.6000   861.2670   981.4770   867.0400   931.6590
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,685.5000   2,074.9350   2,387.4620   3,099.5970   3,089.5930

 

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
  3,777.1000   4,479.6480   4,719.2900   4,516.6290   5,428.4770
Depreciation (total)
  -   127.5070   152.1380   167.5120   191.1080
Operating Result
  577.9000   714.6900   716.1390   350.2780   359.6570
Interest Income
  -6.2000   -11.2390   -11.4560   -16.3190   -32.1550
Income Before Taxes
  574.4000   699.3170   685.7370   313.2510   318.7910
Income Taxes
  193.4000   245.2880   230.3760   100.3030   146.2990
Minority Interests Profit
  -3.8000   -   -   -   -
Net Income
  377.3000   454.0290   455.3610   212.9480   172.4920

 

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
  5.5100   6.8600   6.9000   3.3100   2.7400
Dividend per Share
  1.6800   1.9200   2.1200   2.2000   2.3200

 

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
  492.2000   529.2700   440.2310   571.7830   579.9800
Cash Flow from Investing Activities
  -406.7000   -246.7820   -289.0880   -909.2580   -151.0960
Cash Flow from Financing
  -409   -222.5710   -120.1250   314.4930   -427.6800
Decrease / Increase in Cash
  -324.8000   45.3520   17.7490   -28.0240   11.0200
Employees
  5,400   7,000   8,100   10,000   11,000