2024-06-18  6:40:13 PM Chg. +0.12 Volume Bid6:50:21 PM Ask6:50:21 PM Market Capitalization Dividend Y. P/E Ratio
310.76USD +0.04% 19,563
Turnover: 2.26 mill.
310.11Bid Size: 400 311.02Ask Size: 200 4.2 bill.USD 0.58% 7.24

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
  667.8000   796.4000   950.3880   1,033.9810   1,125.8830
Intangible Assets
  196.1000   301.5000   303.9470   307.5880   284.8760
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,106.2730   2,211.9740   2,311.3160
Inventories
  1,194.3000   1,542.3000   1,556.7050   1,737.7510   1,651.8150
Accounts Receivable
  111.2000   135.1000   151.3300   157.7680   173.3640
Cash and Cash Equivalents
  4.7000   20.2000   40.9750   13.0370   20.9920
Current Assets
  1,566.2000   1,967.9000   2,035.2190   2,202.9550   2,150.5870
Total Assets
  3,023   3,819.5000   4,141.4920   4,414.9290   4,461.9030

 

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
  167.4000   254.9000   288.3200   280.4230   356.0990
Long-term debt
  -   -   1,008.8370   1,203.4360   1,212.8090
Liabilities to Banks
  31.4000   36.2000   72.6000   55.2000   76.4000
Provisions
  94.1000   152.3000   141.2000   150.8000   161.5000
Liabilities
  2,130.2000   2,755.2000   3,163.4820   3,496.6770   3,531.7030
Share Capital
  .2580   .2570   .2570   .2570   .2570
Total Equity
  892.8000   1,064.3000   978.0100   918.2520   930.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,023   3,819.5000   4,141.4920   4,414.9290   4,461.9030

 

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
  7,476.1000   8,918.6000   9,937.8890   10,632.5050   10,887.6120
Depreciation (total)
  31.5000   35.8000   42.3440   47.2390   51.2340
Operating Result
  230   273.3000   302.1100   278.3380   340.2340
Interest Income
  -69.3000   -80.7000   91.3070   96.1670   112.8630
Income Before Taxes
  160.7000   191.9000   164.4000   182.1710   227.3710
Income Taxes
  60.5000   77.9000   71.3960   88.1720   80.3060
Minority Interests Profit
  -   -   -   -   -
Net Income
  100.2000   114   93.0040   93.9990   147.0650

 

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
  4.3900   4.7200   3.8200   3.9100   6.6700
Dividend per Share
  0.5900   0.6500   0.7000   0.8300   0.9100

 

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
  -75.3000   53.4000   198.2880   141.0470   384.8570
Cash Flow from Investing Activities
  -224.5000   -268.7000   -347.0510   -284.5020   -174.0400
Cash Flow from Financing
  290.8000   236   171.6500   121.0090   -205.0070
Decrease / Increase in Cash
  -10.2000   15.6000   20.7600   -27.9380   7.9550
Employees
  9,343   11,510   11,978   12,886   13,500