2024-05-16  10:10:00 PM Chg. +0.25 Volume Bid12:09:05 AM Ask12:09:05 AM Market Capitalization Dividend Y. P/E Ratio
13.04USD +1.95% 4.89 mill.
Turnover: 54.14 mill.
12.90Bid Size: 300 13.10Ask Size: 400 5.07 bill.USD 13.88% 42.06

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
  932.8000   942.1810   988.1590   939.6500   1,002.7000
Intangible Assets
  2,960.2000   2,433.5520   2,112.6190   1,839.6980   2,089.7810
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   5,794.2860   5,476.4060   5,446.1890   5,566.3780
Inventories
  1,399.1000   1,482.8040   1,611.9940   1,569.3250   1,705.1710
Accounts Receivable
  1,360.4000   1,276.2240   1,319.5580   1,197.6780   1,422.1010
Cash and Cash Equivalents
  776.4000   971.8950   945.6050   1,227.8620   566.0750
Current Assets
  3,883   4,185.8540   4,163.1360   4,293.0980   4,392.1240
Total Assets
  10,315.4000   9,980.1400   9,639.5420   9,739.2870   9,958.5020

 

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
  638.7000   690.8420   689.5940   664.6440   755.5690
Long-term debt
  -   1,423.5810   1,401.8200   2,039.1800   2,187.7890
Liabilities to Banks
  18.8000   21.8000   449.6000   26   729.4000
Provisions
  905.3000   903.6000   789.3000   841   1,143.3000
Liabilities
  4,238.4000   4,349.2580   4,254.7040   4,798.3660   6,238.6020
Share Capital
  110.1000   108.2150   106.6540   103.5030   98.9550
Total Equity
  6,077   5,630.8820   5,384.8380   4,940.9210   3,719.9000
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  10,315.4000   9,980.1400   9,639.5420   9,739.2870   9,958.5020

 

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
  11,419.6000   12,282.1610   12,376.7440   12,019.0030   11,811.1770
Depreciation (total)
  -   274.8830   272.0750   281.5770   290.5030
Operating Result
  1,647.1000   1,437.7240   1,660.9960   1,499.2260   1,503.0900
Interest Income
  -80.7000   -79.8140   -82.2620   -85.6360   -85.8800
Income Before Taxes
  1,562.5000   1,352.3660   1,580.3890   1,415.5910   1,416.4950
Income Taxes
  352.4000   304.8610   348.7960   243.0640   695.2860
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  1,210.1000   1,047.5050   1,231.5930   1,074.1060   614.9230

 

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
  2.7600   2.4200   2.9000   2.5800   1.5400
Dividend per Share
  0.9150   1.1075   1.3300   1.5300   1.7200

 

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
  1,506   1,697.6290   1,146.5100   1,477.9190   1,474.6600
Cash Flow from Investing Activities
  -350.3000   -329.2550   -322.8220   -112.4140   -776.2510
Cash Flow from Financing
  -983.8000   -1,107.4210   -783.2950   -1,076.8790   -1,363.0030
Decrease / Increase in Cash
  178.9000   195.4920   -26.2900   282.2570   -661.6290
Employees
  59,000   59,000   64,000   69,000   69,000