2024-04-26  8:00:44 PM Chg. +1.53 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
306.31USD +0.50% 21,947
Turnover: 6.75 mill.
-Bid Size: - -Ask Size: - 78.03 bill.USD 0.79% 32.80

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
  965.9000   1,021.4000   1,021.0300   1,041.8620   1,095.8880
Intangible Assets
  347.6000   313.3000   289.1270   255.3710   255.0100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   3,139.2720   3,132.9810   3,125.2230
Inventories
  920.3000   970.8000   1,033.5270   1,018.5300   1,068.3260
Accounts Receivable
  1,032.5000   1,097.8000   1,130.5650   1,114.2750   1,230.9870
Cash and Cash Equivalents
  862.6000   744.9000   40.7320   205.7440   889.7930
Current Assets
  3,149.2000   3,158.7000   2,566.7800   2,658.8740   3,627.2980
Total Assets
  6,234.7000   6,382.5000   5,706.0520   5,791.8550   6,752.5210

 

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
  923   998.5000   1,042.1820   1,157.5610   1,034.6080
Long-term debt
  -   -   1,122.7150   1,920.1960   1,211.3260
Liabilities to Banks
  69   96.6000   679.4000   39.5000   40.7000
Provisions
  -   -   -   -   -
Liabilities
  4,442.9000   4,608   4,709.5820   4,923.9450   4,874.0800
Share Capital
  111.6000   112.9000   343.5750   347.2830   349.6890
Total Equity
  1,791.8000   1,774.5000   996.4700   867.9100   1,878.4410
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  6,234.7000   6,382.5000   5,706.0520   5,791.8550   6,752.5210

 

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
  9,534.5000   10,185.5000   11,129.5330   11,339.3040   11,855.6020
Depreciation (total)
  -   -   198.9450   198.5620   197.6370
Operating Result
  937.3000   1,146.4000   -   -   -
Interest Income
  -39.9000   -59.5000   67.2000   63.1900   158.9600
Income Before Taxes
  907.3000   1,086   1,258.2260   1,548.9660   1,595.2330
Income Taxes
  276.3000   333.4000   392.3390   495.1170   462.5300
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  631   752.6000   865.8870   1,053.8490   1,132.7030

 

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
  2.0500   2.4700   2.9833   3.7933   4.1100
Dividend per Share
  0.5200   0.6670   0.7333   0.8933   1.1200

 

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
  887.9000   1,083.8000   1,081.5280   1,447.4630   1,308.5720
Cash Flow from Investing Activities
  -342.5000   -338.3000   -310.0500   -288.6330   -303.7740
Cash Flow from Financing
  286.6000   -853.3000   -1,467.0750   -980.3530   -307.3530
Decrease / Increase in Cash
  829.9000   -117.7000   -704.1570   165.0120   684.0490
Employees
  34,154   37,633   39,674   40,706   42,550