2024-05-17  9:59:57 PM Chg. -0.08 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
5.04USD -1.56% 108,740
Turnover: 548,330.54
-Bid Size: - -Ask Size: - 1.77 bill.USD 0.00% -

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  674.3790   650.4620   692.4640   623.9910   607.6880
Intangible Assets
  691.2010   700.5150   1,285.4580   1,402.8570   1,555.3810
Long-Term Investments
  0.0000   0.0000   -   -   -
Fixed Assets
  2,456.5490   2,701.1730   3,609.3140   3,508.4050   3,738.3690
Inventories
  1,537.2000   1,814.6020   1,840.5650   1,874.9900   2,054.4580
Accounts Receivable
  672.0480   680.4170   814.1780   903.3180   870.8780
Cash and Cash Equivalents
  239.8550   319.1690   460.2450   421.5660   433.0220
Current Assets
  2,765.2320   2,917.8670   3,298.4200   3,386.3700   3,517.5890
Total Assets
  5,221.7810   5,619.0400   6,907.7340   6,894.7750   7,255.9580

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  621.2200   672.9720   761.6470   867.6490   1,029.9330
Long-term debt
  1,613.9970   2,254.1620   3,507.6850   3,702.0540   3,534.1830
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,835.0090   4,343.1490   5,683.8200   6,208.5730   6,285.6750
Share Capital
  4.0080   3.9170   3.7870   3.6010   3.6130
Total Equity
  1,386.7720   1,275.8910   1,223.9140   686.2020   970.2830
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,221.7810   5,619.0400   6,907.7340   6,894.7750   7,255.9580

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  5,324.7460   5,731.5490   5,731.5490   6,471.4100   6,803.9550
Depreciation (total)
  22.2250   23.7370   -   -   -
Operating Result
  563.9540   595.1180   595.1180   723.0680   867.9510
Interest Income
  96.3870   118.0350   118.0350   174.4350   194.6750
Income Before Taxes
  464.9680   473.8730   473.8730   537.2700   646.8810
Income Taxes
  60.4490   45.0180   45.0180   473.2790   93.7970
Minority Interests Profit
  -   -   -   -   -
Net Income
  404.5190   428.8550   428.8550   61.8940   553.0840

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  1.0050   1.0700   1.0700   0.1700   1.5200
Dividend per Share
  0.3000   0.4000   0.4400   0.6000   0.6000

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  508.0900   227.0070   227.0070   655.7180   643.4020
Cash Flow from Investing Activities
  -358.3150   -276.8000   -276.8000   -104.5130   -418.6510
Cash Flow from Financing
  -23.7650   132.9820   132.9820   -585.7680   -200.4970
Decrease / Increase in Cash
  123.9920   79.3140   79.3140   -38.6790   34.1660
Employees
  59,500   65,300   67,800   67,200   68,000