2024-06-07  10:10:00 PM Chg. -0.23 Volume Bid12:26:39 AM Ask12:26:39 AM Market Capitalization Dividend Y. P/E Ratio
131.69USD -0.17% 533,557
Turnover: 47.71 mill.
130.81Bid Size: 100 132.24Ask Size: 100 7.01 bill.USD - 8.22

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
  632.4000   636.2990   700.1780   756.2990   838.4750
Intangible Assets
  426.1000   335.7110   389.3260   336.8820   286.2150
Long-Term Investments
  -   69.1240   73.3760   88.4010   88.3470
Fixed Assets
  -   3,410.2490   3,835.4590   3,889.6450   4,045.0500
Inventories
  2,167.3000   2,335.2570   2,466.4900   2,855.6450   3,302.5180
Accounts Receivable
  5,769.8000   6,043.8500   6,161.4180   6,746.6870   8,171.0920
Cash and Cash Equivalents
  390.6000   400.3550   273.0900   534.3200   730.0830
Current Assets
  8,585.8000   9,032.6070   9,186.4710   10,316.7210   12,417.7590
Total Assets
  12,060.9000   12,442.8560   13,021.9300   14,206.3660   16,462.8090

 

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
  4,503.2000   5,027.1030   5,192.6650   5,774.1510   6,756.8300
Long-term debt
  -   2,075.4530   2,380.5750   2,696.3340   2,933.0450
Liabilities to Banks
  23.9000   13.5000   44   93.8000   356.8000
Provisions
  -   -   -   -   -
Liabilities
  7,876   8,283.9450   8,827.1190   9,740.7460   11,462.5850
Share Capital
  125.4000   125.4240   125.4240   125.4240   125.4240
Total Equity
  4,184.8000   4,158.9110   4,194.8110   4,465.6200   5,000.2240
Minority Interests
  4.6000   4.9410   52.3680   52.1820   48.6850
Total liabilities equity
  12,060.9000   12,442.8560   13,021.9300   14,206.3660   16,462.8090

 

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
  21,357.3000   22,768.6740   23,282.0200   23,825.2610   26,812.5080
Depreciation (total)
  131.1000   156.0480   155.7540   159.1950   153.5990
Operating Result
  693.5000   762.2570   824.4820   858.5390   928.4500
Interest Income
  -114.4000   -115.9850   -135.4010   -150.7150   -163.8100
Income Before Taxes
  582.2000   683.3330   692.1830   715.3970   694.2880
Income Taxes
  182.3000   184.9430   191.6970   190.6740   287.1260
Minority Interests Profit
  -.5000   .3450   2.7600   1.9730   5.2000
Net Income
  399.4000   498.0450   497.7260   522.7500   401.9620

 

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
  3.8900   5.0500   5.2600   5.7500   4.5300
Dividend per Share
  0.0000   -   -   -   -

 

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
  450.7000   673.3010   655.0790   355.8060   124.5570
Cash Flow from Investing Activities
  -487.1000   -244.8440   -664.0270   -241.4460   -188.7580
Cash Flow from Financing
  -26.6000   -434.8860   -84.1870   166.0640   256.7460
Decrease / Increase in Cash
  -19.1000   9.7530   -127.2650   261.2300   195.7630
Employees
  17,000   17,000   18,500   18,700   18,800