1/23/2025  9:43:07 PM Chg. 0.000 Volume Bid1/23/2025 Ask1/23/2025 Market Capitalization Dividend Y. P/E Ratio
122.000EUR 0.00% -
Turnover: -
121.000Bid Size: 100 122.000Ask Size: 100 15.62 bill.EUR - -

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
  532.8050   589.6460   629.4530   742.6860   780.3060
Intangible Assets
  459.5360   604.1300   575.4010   573.0920   584.2720
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,316.0700   2,594.3940   2,637.6990   2,693.0130   2,800.8910
Inventories
  613.6440   674.2050   685.8180   788.1970   834.4610
Accounts Receivable
  873.9460   956.2110   963.0920   995.3300   1,113.8180
Cash and Cash Equivalents
  332.8680   174.7110   265.1520   350.4970   244.4220
Current Assets
  2,062.2950   2,099.8460   2,138.3420   2,397.4360   2,470.9310
Total Assets
  4,378.3650   4,694.2400   4,776.0410   5,090.4490   5,271.8220

 

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
  525.6800   512.1650   500.5060   534.7180   592.2810
Long-term debt
  1,345.9650   1,654.0370   1,646.3320   1,836.4370   2,170.6430
Liabilities to Banks
  -   -   -   -   -
Provisions
  77.6000   112.7000   85.1000   129.1000   337.8000
Liabilities
  2,799.7710   3,400.7750   3,401.2930   3,651.7490   3,638.2840
Share Capital
  1.3330   1.3320   1.3290   1.3360   1.3360
Total Equity
  1,578.5940   1,293.4650   1,374.7480   1,438.7000   1,633.5380
Minority Interests
  195.7500   2.0730   2.4130   2.6390   2.7650
Total liabilities equity
  4,378.3650   4,694.2400   4,776.0410   5,090.4490   5,271.8220

 

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
  4,376.3530   4,594.5500   4,813.6490   4,958.1750   5,321.6430
Depreciation (total)
  90.0690   99.1760   111.0390   116.7730   128.4990
Operating Result
  485.6400   518.4250   566.0710   522.1680   518.0690
Interest Income
  -65.2360   -69.0380   -81.3180   -82.9700   -84.1050
Income Before Taxes
  424.4870   453.2530   483.4660   244.3330   417.0480
Income Taxes
  118.5030   224.9250   126.0080   59.6620   77.7910
Minority Interests Profit
  14.3240   -11.1560   2.7330   2.8480   1.4870
Net Income
  291.6600   239.4840   354.7250   181.8230   337.7700

 

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
  2.2000   1.8100   2.7000   1.3700   2.5500
Dividend per Share
  0.9450   1.0200   1.0850   1.1750   1.2600

 

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
  278.1490   330.4480   474.7060   386.1270   390.3830
Cash Flow from Investing Activities
  -149.7110   -559.4530   -165.8660   -339.6650   -261.1930
Cash Flow from Financing
  -137.2430   110.1930   -206.1050   35.9710   -239.3760
Decrease / Increase in Cash
  -10.6860   -158.1570   90.4410   85.3450   -106.0750
Employees
  10,848   12,864   13,394   14,318   14,540