2024-05-03  7:34:18 PM Chg. +11.39 Volume Bid7:34:34 PM Ask7:34:34 PM Market Capitalization Dividend Y. P/E Ratio
303.63USD +3.90% 546,532
Turnover: 83.9 mill.
303.45Bid Size: 400 303.87Ask Size: 100 19.5 bill.USD 1.18% 20.68

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
  812   883.0120   886.8130   923.2830   932.2830
Intangible Assets
  0.0000   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   938.3540   1,081.3270   1,109.6990   1,149.3040
Inventories
  640   887.7010   978.1380   977.5050   1,061.5930
Accounts Receivable
  63   67.4650   79.3040   88.8030   90.1190
Cash and Cash Equivalents
  424.6000   222.9270   193.6470   213.7130   390.1360
Current Assets
  1,316.8000   1,391.9230   1,336.1000   1,367.1800   1,636.4450
Total Assets
  2,187.7000   2,330.2770   2,417.4270   2,476.8790   2,785.7490

 

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
  259.2000   397.0370   447.4120   453.7100   459.3780
Long-term debt
  -   -   -   -   299.4220
Liabilities to Banks
  -   -   -   -   -
Provisions
  41.8000   49.4000   32.5000   67.1000   23.2000
Liabilities
  878.5000   1,105.5710   1,219.2010   1,228.6590   1,582.1830
Share Capital
  .9770   .9190   .8960   .8730   .8370
Total Equity
  1,309.1000   1,224.7060   1,198.2260   1,248.2200   1,203.5660
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,187.7000   2,330.2770   2,417.4270   2,476.8790   2,785.7490

 

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
  4,042.9000   4,698.7190   4,976.0900   5,083.8120   5,292.3590
Depreciation (total)
  -   162.2730   167.7600   173.1950   183.0770
Operating Result
  409.2000   502.2650   488.6340   472.5990   453.8110
Interest Income
  .8000   -.0620   -.6270   -.6880   -1.3720
Income Before Taxes
  410   502.2030   488.0070   471.9110   452.4390
Income Taxes
  153.2000   193.3490   177.9390   166.5240   192.8940
Minority Interests Profit
  -   -   -   -   -
Net Income
  256.7000   308.8540   310.0680   305.3870   259.5450

 

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
  2.5900   3.3000   3.4200   3.4500   3.0300
Dividend per Share
  0.8800   1.3200   1.4000   1.4800   1.5600

 

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
  364.1000   461.6970   544.0260   524.7090   499.7040
Cash Flow from Investing Activities
  -206.8000   -188.6000   -202.1660   -196.9750   -269.7600
Cash Flow from Financing
  -236.4000   -379.0200   -369.3830   -305.8060   -51.7070
Decrease / Increase in Cash
  -78.2000   -107.1940   -29.2800   20.0660   176.4230
Employees
  26,800   28,100   26,800   28,100   28,300