2024-05-03  4:42:35 PM Chg. +1.660 Volume Bid10:00:01 PM Ask10:00:01 PM Market Capitalization Dividend Y. P/E Ratio
121.260EUR +1.39% 0
Turnover: 0.000
-Bid Size: - -Ask Size: - 40.75 bill.EUR - -

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
  1,241.7000   1,493.3000   2,273.7520   2,342.9060   2,328.0480
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   3.1100   1.3310   1.2880
Fixed Assets
  -   -   2,440.3440   2,496.9240   2,496.3020
Inventories
  1,130.1000   1,209.2000   1,372.6750   1,419.1040   1,512.8860
Accounts Receivable
  50.8000   59.6000   73.2780   73.6270   75.1540
Cash and Cash Equivalents
  649.8000   646.8000   696.6080   761.6020   1,111.5990
Current Assets
  1,924.4000   2,031.4000   2,262.7900   2,372.1950   2,813.0490
Total Assets
  3,301.2000   3,670.6000   4,703.1340   4,869.1190   5,309.3510

 

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
  761.7000   807.5000   1,000.7000   945.5590   1,021.7350
Long-term debt
  -   -   398.3750   396.0250   396.4930
Liabilities to Banks
  -   -   -   -   -
Provisions
  108.5000   84.3000   58.9000   86.7000   130.1000
Liabilities
  1,808.2000   1,903.7000   2,423.9240   2,397.1280   2,561.3340
Share Capital
  4.6000   4.4000   4.1500   4.0230   3.9190
Total Equity
  1,493   1,766.9000   2,279.2100   2,471.9910   2,748.0170
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,301.2000   3,670.6000   4,703.1340   4,869.1190   5,309.3510

 

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
  8,608.3000   9,721.1000   11,041.6770   11,939.9990   12,866.7570
Depreciation (total)
  -   -   232.9590   274.8280   302.5150
Operating Result
  1,063.4000   1,271.7000   -   -   -
Interest Income
  -   -   -2.9840   -12.6120   -16.4880
Income Before Taxes
  1,053.1000   1,264.8000   1,485.3660   1,611.7590   1,786.1560
Income Taxes
  396   478.1000   560.6420   591.0980   668.5020
Minority Interests Profit
  -   -   -   -   -
Net Income
  657.2000   786.8000   924.7240   1,020.6610   1,117.6540

 

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
  1.4550   1.7950   2.2350   2.5300   2.8500
Dividend per Share
  0.2350   0.2950   0.4000   0.4700   0.5400

 

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
  820.1000   979.6000   1,372.8650   1,326.2520   1,558.8510
Cash Flow from Investing Activities
  -471.8000   -425.7000   -638.9990   -362.5090   -292.7630
Cash Flow from Financing
  -532.4000   -557   -460.4260   -898.7490   -916.0910
Decrease / Increase in Cash
  -184.1000   -3.1000   273.4400   64.9940   349.9970
Employees
  53,900   57,500   66,300   71,400   77,800