2024-04-15  10:10:00 PM Chg. -3.07 Volume Bid2:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
319.59USD -0.95% 312,519
Turnover: 50.37 mill.
265.42Bid Size: 100 346.89Ask Size: 200 18.92 bill.USD - 29.40

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
  273.3000   324.9000   321.5830   333.3550   337.1180
Intangible Assets
  220.1000   239.1000   232.3710   218.0220   207.0550
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,024.1980   1,055.1440   1,026.6140
Inventories
  229.6000   242.8000   246.4300   263.4150   262.6820
Accounts Receivable
  404.6000   431   433.6160   468.3150   489.3400
Cash and Cash Equivalents
  481   440.8000   422.1770   487.6650   505.6310
Current Assets
  2,257.7000   2,556.2000   2,853.7360   3,213.5330   3,635.4450
Total Assets
  3,168.2000   3,582.6000   3,877.9340   4,268.6770   4,662.0590

 

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
  54.7000   65   65.7040   70.5730   67.7400
Long-term debt
  -   -   1,240   1,493.0270   1,701.9660
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,700.8000   1,819.5000   1,983.2680   2,209.8260   2,360.1100
Share Capital
  -   -   1.5670   1.5770   1.5860
Total Equity
  1,467.4000   1,763.2000   1,894.6660   2,058.8510   2,301.9490
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,168.2000   3,582.6000   3,877.9340   4,268.6770   4,662.0590

 

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
  1,843.6000   1,904.2000   1,989.3440   2,042.3320   2,167.4230
Depreciation (total)
  13.8000   9.9000   47.8380   45.2870   -
Operating Result
  511.5000   517.3000   517.9080   567.4510   624.3390
Interest Income
  -23.9000   -25.7000   -27.1680   -25.5320   -24.2250
Income Before Taxes
  487.6000   490.1000   490.7400   541.9190   600.1140
Income Taxes
  26.2000   40.1000   59.1200   72.8660   78.6110
Minority Interests Profit
  -   -   -   -   -
Net Income
  461.4000   450   431.6200   469.0530   521.5030

 

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
  5.2500   5.2700   5.1200   5.7000   6.4600
Dividend per Share
  -   -   -   -   -

 

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
  449.3000   484.9000   511.6480   560.2930   629.0760
Cash Flow from Investing Activities
  -296.4000   -464.7000   -402.0300   -399.7390   -487.9180
Cash Flow from Financing
  -66.5000   -64.6000   -107.2210   -69.5940   -101.8570
Decrease / Increase in Cash
  97   -40.2000   -18.6190   65.4880   17.9660
Employees
  5,900   6,000   6,200   6,600   6,900