2024-05-17  7:14:36 PM Chg. -0.09 Volume Bid7:14:40 PM Ask7:14:40 PM Market Capitalization Dividend Y. P/E Ratio
12.96USD -0.65% 1.44 mill.
Turnover: 16.37 mill.
12.95Bid Size: 3,700 12.96Ask Size: 1,500 5.04 bill.USD 13.98% 41.77

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
  828.2000   932.8000   942.1810   988.1590   939.6500
Intangible Assets
  2,917.1000   2,960.2000   2,433.5520   2,112.6190   1,839.6980
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   5,794.2860   5,476.4060   5,446.1890
Inventories
  1,354.2000   1,399.1000   1,482.8040   1,611.9940   1,569.3250
Accounts Receivable
  1,222.3000   1,360.4000   1,276.2240   1,319.5580   1,197.6780
Cash and Cash Equivalents
  597.5000   776.4000   971.8950   945.6050   1,227.8620
Current Assets
  3,449.6000   3,883   4,185.8540   4,163.1360   4,293.0980
Total Assets
  9,633   10,315.4000   9,980.1400   9,639.5420   9,739.2870

 

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
  562.6000   638.7000   690.8420   689.5940   664.6440
Long-term debt
  -   -   1,423.5810   1,401.8200   2,039.1800
Liabilities to Banks
  12.6000   18.8000   21.8000   449.6000   26
Provisions
  754.1000   905.3000   903.6000   789.3000   841
Liabilities
  4,507.4000   4,238.4000   4,349.2580   4,254.7040   4,798.3660
Share Capital
  110.2000   110.1000   108.2150   106.6540   103.5030
Total Equity
  5,125.6000   6,077   5,630.8820   5,384.8380   4,940.9210
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  9,633   10,315.4000   9,980.1400   9,639.5420   9,739.2870

 

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
  10,879.9000   11,419.6000   12,282.1610   12,376.7440   12,019.0030
Depreciation (total)
  -   -   274.8830   272.0750   281.5770
Operating Result
  1,465.3000   1,647.1000   1,437.7240   1,660.9960   1,499.2260
Interest Income
  -90.2000   -80.7000   -79.8140   -82.2620   -85.6360
Income Before Taxes
  1,421.9000   1,562.5000   1,352.3660   1,580.3890   1,415.5910
Income Taxes
  335.7000   352.4000   304.8610   348.7960   243.0640
Minority Interests Profit
  -.1000   0.0000   -   -   -
Net Income
  1,086   1,210.1000   1,047.5050   1,231.5930   1,074.1060

 

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
  2.4730   2.7600   2.4200   2.9000   2.5800
Dividend per Share
  0.7580   0.9150   1.1075   1.3300   1.5300

 

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
  1,275   1,506   1,697.6290   1,146.5100   1,477.9190
Cash Flow from Investing Activities
  -220.3000   -350.3000   -329.2550   -322.8220   -112.4140
Cash Flow from Financing
  -802.5000   -983.8000   -1,107.4210   -783.2950   -1,076.8790
Decrease / Increase in Cash
  256.2000   178.9000   195.4920   -26.2900   282.2570
Employees
  57,000   59,000   59,000   64,000   69,000