2024-05-17  5:44:20 PM Chg. +1.39 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
167.43USD +0.84% 9,797
Turnover: 1.64 mill.
-Bid Size: - -Ask Size: - 10.63 bill.USD 1.80% 21.54

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
  884.1000   932.2000   1,322   1,436   1,583
Intangible Assets
  359   327.9000   299   267   244
Long-Term Investments
  -   -   2   -   -
Fixed Assets
  -   -   2,761   2,782   3,160
Inventories
  841.6000   896.1000   1,020   1,042   1,125
Accounts Receivable
  547.2000   458.1000   588   655   517
Cash and Cash Equivalents
  671.6000   973.7000   797   500   456
Current Assets
  2,899.9000   2,962.8000   3,329   3,324   3,053
Total Assets
  5,416.4000   5,418.2000   6,090   6,106   6,213

 

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
  180.6000   146.9000   203   210   151
Long-term debt
  -   -   300   298   597
Liabilities to Banks
  -   -   -   -   -
Provisions
  71.9000   43.2000   77   27   33
Liabilities
  1,763.9000   1,633.6000   2,056   2,215   2,469
Share Capital
  -   -   1   1   1
Total Equity
  3,652.5000   3,784.6000   4,034   3,891   3,744
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,416.4000   5,418.2000   6,090   6,106   6,213

 

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
  6,678.8000   6,762.9000   7,450   7,620   7,405
Depreciation (total)
  28.9000   26.8000   258   294   310
Operating Result
  1,039.4000   1,126.7000   1,130   1,035   582
Interest Income
  -13.5000   -16.4000   -17   -11   -15
Income Before Taxes
  1,015.1000   1,089.3000   1,096   987   552
Income Taxes
  334.1000   339.3000   -320   -285   -156
Minority Interests Profit
  -   -   -   -   -
Net Income
  681   750   776   702   396

 

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
  7.3500   8.2100   8.5500   7.9600   4.6500
Dividend per Share
  0.8000   1.6000   1.7000   1.8500   2.0000

 

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
  885.3000   1,018.9000   907   894   1,007
Cash Flow from Investing Activities
  -249.6000   -113.1000   -488   -689   -583
Cash Flow from Financing
  -407.7000   -594.8000   -599   -421   -473
Decrease / Increase in Cash
  218.6000   302.1000   -177   -297   -44
Employees
  25,000   23,000   23,000   25,000   26,000