2024-04-26  10:10:00 PM Chg. -0.93 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
106.32USD -0.87% 1.04 mill.
Turnover: 73.47 mill.
106.16Bid Size: 100 106.81Ask Size: 100 25.92 bill.USD 1.03% 34.41

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  -   506   586   594.1000   616.2000
Intangible Assets
  -   904.1000   1,254.9000   1,204.3000   1,272.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   200.7000   242.2000   250.5000   245.9000
Accounts Receivable
  -   264.6000   303.1000   330.2000   322.9000
Cash and Cash Equivalents
  -   251.4000   343   496.9000   423
Current Assets
  -   755.2000   933.8000   1,115.8000   1,032.5000
Total Assets
  -   3,117.6000   4,098.1000   4,259.7000   4,381.3000

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   231.8000   258.9000   256.7000   -
Long-term debt
  -   -   -   -   698.6000
Liabilities to Banks
  -   2.6000   253.8000   153.8000   146.7000
Provisions
  -   294   509.8000   478.3000   485.1000
Liabilities
  -   1,076.8000   2,037   1,959.7000   2,279.4000
Share Capital
  -   292.8000   292.8000   292.8000   292.8000
Total Equity
  -   2,040.6000   2,060.9000   2,300   2,101.9000
Minority Interests
  -   .2000   .2000   .1000   -
Total liabilities equity
  -   3,117.6000   4,098.1000   4,259.7000   4,381.3000

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  2,589.2000   2,749.3000   2,921.9000   3,194.3000   3,297.6000
Depreciation (total)
  -   -   -   -   57.1000
Operating Result
  445   492.6000   545.1000   622.2000   641.2000
Interest Income
  -27.2000   -6.8000   -12.3000   -25.1000   -27.4000
Income Before Taxes
  418.3000   494.6000   542.5000   597.8000   624.9000
Income Taxes
  147.6000   185   192.7000   203.4000   211
Minority Interests Profit
  -   -   -   -   -
Net Income
  270.7000   309.6000   349.8000   394.4000   413.9000

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  0.9550   1.0800   1.2500   1.4250   1.5300
Dividend per Share
  0.1550   0.3400   0.4800   0.5600   0.6200

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  428.5000   437.8000   523.6000   499.6000   540.3000
Cash Flow from Investing Activities
  -180.4000   -147.8000   -741.3000   -77.1000   -288.4000
Cash Flow from Financing
  -503.7000   -226.5000   305.2000   -259.8000   -306.6000
Decrease / Increase in Cash
  -257.9000   62.2000   91.6000   153.9000   -73.9000
Employees
  3,600   3,500   4,400   4,200   4,200