2024-04-19  9:59:55 PM Chg. -3.68 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
269.86USD -1.34% 49,689
Turnover: 13.52 mill.
-Bid Size: - -Ask Size: - 30.94 bill.USD 1.75% 22.44

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
  616   632.9000   605.6000   578.3000   583.9000
Intangible Assets
  212.8000   246.2000   229.5000   255.3000   238
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   2,295.3000   2,356.7000   2,916.2000   2,741
Inventories
  615.4000   588.4000   535.6000   526.6000   558.7000
Accounts Receivable
  -   1,215.8000   1,041   1,079   1,135.5000
Cash and Cash Equivalents
  1,200.9000   1,191.3000   1,427.3000   1,526.4000   1,410.9000
Current Assets
  3,679.9000   3,934.2000   4,048   4,185   4,420.7000
Total Assets
  5,844.6000   6,229.5000   6,404.7000   7,101.2000   7,161.7000

 

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
  546.7000   520.6000   521.7000   543.1000   623.2000
Long-term debt
  -   905.6000   1,500.9000   1,516.3000   1,243.4000
Liabilities to Banks
  179   325   0.0000   448.6000   350.4000
Provisions
  -   -   -   -   -
Liabilities
  3,259.1000   3,571.4000   4,147.9000   5,111.1000   4,498.1000
Share Capital
  181.4000   181.4000   181.4000   181.4000   181.4000
Total Equity
  2,585.5000   2,658.1000   2,256.8000   1,990.1000   2,663.6000
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  5,844.6000   6,229.5000   6,404.7000   7,101.2000   7,161.7000

 

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
  6,351.9000   6,623.5000   6,307.9000   5,879.5000   6,311.3000
Depreciation (total)
  -   152.5000   162.5000   172.2000   168.9000
Operating Result
  1,041.8000   4,324   4,209.5000   3,942.9000   4,215.7000
Interest Income
  -60.9000   -59.3000   -63.7000   -71.3000   -76.2000
Income Before Taxes
  980.9000   1,134.2000   1,127.5000   943.1000   1,037.4000
Income Taxes
  224.6000   307.4000   299.9000   213.4000   211.7000
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  756.3000   826.8000   827.6000   729.7000   825.7000

 

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
  5.4300   5.9800   6.1500   5.6000   6.4200
Dividend per Share
  1.9800   2.3200   2.6000   2.9000   3.0400

 

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
  1,014.8000   1,033.3000   1,187.7000   947.3000   1,034
Cash Flow from Investing Activities
  -256.8000   -483.4000   -246.9000   -440   -516.7000
Cash Flow from Financing
  -454.6000   -521.8000   -608.1000   -397.7000   -649.6000
Decrease / Increase in Cash
  297   -9.6000   236   99.1000   -115.5000
Employees
  22,000   22,500   22,500   22,000   22,000