05/06/2024  22:10:00 Chg. +0.68 Volume Bid10:09:52 Ask10:09:52 Market Capitalization Dividend Y. P/E Ratio
289.10USD +0.24% 154,158
Turnover: 21.3 mill.
115.64Bid Size: 200 305.30Ask Size: 100 6.78 bill.USD - -

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
  429.4000   428.8360   437.6900   488.6140   493.4960
Intangible Assets
  266.2000   254.2280   214.0260   161.6090   174.1130
Long-Term Investments
  -   389.3090   719.8400   830.7900   1,027.7360
Fixed Assets
  -   1,624.9110   1,933.9460   2,005.9800   2,296.3510
Inventories
  501.3000   470.9970   490.2240   524.9610   594.8040
Accounts Receivable
  422.7000   377.6400   391.4850   372.3480   464.8470
Cash and Cash Equivalents
  331.6000   413.2510   457.5490   456.2640   383.8240
Current Assets
  1,747.9000   1,716.3670   1,777.5960   1,844.5240   1,976.6490
Total Assets
  3,388.8000   3,341.2780   3,711.5420   3,850.5040   4,273

 

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
  148.5000   128.6080   122.3910   133.1090   135.1820
Long-term debt
  -   435.7100   435.7070   434.1860   434.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  162.1000   154.9000   233.5000   222.9000   222.2000
Liabilities
  1,202.1000   1,156.1230   1,221.0390   1,263.7450   1,342.7500
Share Capital
  .0030   .0020   .0020   .0020   .0020
Total Equity
  2,186.7000   2,185.1550   2,490.5030   2,586.7590   2,930.2500
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  3,388.8000   3,341.2780   3,711.5420   3,850.5040   4,273

 

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
  2,132.7000   2,175.0440   2,019.4410   2,068.1720   2,160.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  169.5000   149.9840   166.7080   53.1940   116.6500
Interest Income
  -61.3000   22.1310   21.6920   21.9420   21.9140
Income Before Taxes
  112.4000   131.5570   145.8470   41.5600   97.8000
Income Taxes
  34.6000   -42.7120   -32.7540   -13.4350   24.4000
Minority Interests Profit
  -.0200   -   -   -   -
Net Income
  77.8000   88.8450   113.0930   28.1250   122.2000

 

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
  2.7200   3.0800   3.8700   0.9600   4.1200
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
  175.5000   273.3120   186.2100   216.4330   103.9000
Cash Flow from Investing Activities
  -5.4000   -190.5110   -166.8690   -213.8800   -175.5720
Cash Flow from Financing
  -311.7000   11.6890   8.5810   9.0200   .3410
Decrease / Increase in Cash
  -131.8000   81.7000   44.2980   -1.2850   -72.4400
Employees
  7,750   7,600   7,700   8,250   8,150