2024-06-18  10:10:00 PM Chg. -2.20 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
308.44USD -0.71% 81,033
Turnover: 11.41 mill.
123.63Bid Size: 100 494.51Ask Size: 100 4.17 bill.USD 0.58% 7.19

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
  796.4000   950.3880   1,033.9810   1,125.8830   1,318.9590
Intangible Assets
  301.5000   303.9470   307.5880   284.8760   285.6320
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   2,106.2730   2,211.9740   2,311.3160   2,541.8790
Inventories
  1,542.3000   1,556.7050   1,737.7510   1,651.8150   1,763.2930
Accounts Receivable
  135.1000   151.3300   157.7680   173.3640   188.6110
Cash and Cash Equivalents
  20.2000   40.9750   13.0370   20.9920   28.7870
Current Assets
  1,967.9000   2,035.2190   2,202.9550   2,150.5870   2,329.1860
Total Assets
  3,819.5000   4,141.4920   4,414.9290   4,461.9030   4,871.0650

 

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
  254.9000   288.3200   280.4230   356.0990   412.9810
Long-term debt
  -   1,008.8370   1,203.4360   1,212.8090   1,318.1840
Liabilities to Banks
  36.2000   72.6000   55.2000   76.4000   79.6000
Provisions
  152.3000   141.2000   150.8000   161.5000   124.4000
Liabilities
  2,755.2000   3,163.4820   3,496.6770   3,531.7030   3,746.7830
Share Capital
  .2570   .2570   .2570   .2570   .2550
Total Equity
  1,064.3000   978.0100   918.2520   930.2000   1,124.2820
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,819.5000   4,141.4920   4,414.9290   4,461.9030   4,871.0650

 

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
  8,918.6000   9,937.8890   10,632.5050   10,887.6120   11,123.7210
Depreciation (total)
  35.8000   42.3440   47.2390   51.2340   57.9360
Operating Result
  273.3000   302.1100   278.3380   340.2340   341.8720
Interest Income
  -80.7000   91.3070   96.1670   112.8630   122.8690
Income Before Taxes
  191.9000   164.4000   182.1710   227.3710   219.0030
Income Taxes
  77.9000   71.3960   88.1720   80.3060   5.5610
Minority Interests Profit
  -   -   -   -   -
Net Income
  114   93.0040   93.9990   147.0650   213.4420

 

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
  4.7200   3.8200   3.9100   6.6700   10.0800
Dividend per Share
  0.6500   0.7000   0.8300   0.9100   0.9700

 

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
  53.4000   198.2880   141.0470   384.8570   198.9250
Cash Flow from Investing Activities
  -268.7000   -347.0510   -284.5020   -174.0400   -312.5980
Cash Flow from Financing
  236   171.6500   121.0090   -205.0070   121.4760
Decrease / Increase in Cash
  15.6000   20.7600   -27.9380   7.9550   7.7950
Employees
  11,510   11,978   12,886   13,500   14,108