2024-05-03  10:10:00 PM Chg. +1.07 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
201.32USD +0.53% 555,654
Turnover: 67.51 mill.
197.00Bid Size: 100 210.00Ask Size: 100 16.97 bill.USD 1.43% 41.94

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
  586.9000   578.3000   630.8000   707.4000   786.5000
Intangible Assets
  1,674.1000   1,620.7000   1,667.7000   1,572   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   5,609.1000
Inventories
  103.4000   110.8000   121   136.5000   139.5000
Accounts Receivable
  655.6000   699.8000   718.5000   784.7000   815.7000
Cash and Cash Equivalents
  230.7000   159.3000   466.8000   404   580
Current Assets
  1,143.8000   1,084.8000   1,391.8000   1,432.1000   1,692.7000
Total Assets
  6,187.8000   6,136.6000   6,795   6,965.9000   7,301.8000

 

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
  257.8000   257.8000   236.9000   304.5000   282.3000
Long-term debt
  -   -   -   -   2,682.7000
Liabilities to Banks
  361.7000   135.5000   480   111.3000   0.0000
Provisions
  602.3000   502.7000   -   573.8000   535.9000
Liabilities
  3,721.5000   3,633.1000   4,077.6000   4,474.6000   4,481.3000
Share Capital
  -   -   -   -   10.4000
Total Equity
  2,466.3000   2,503.5000   2,717.4000   2,491.3000   2,820.5000
Minority Interests
  0.0000   0.0000   0.0000   0.0000   17.7000
Total liabilities equity
  6,187.8000   6,136.6000   6,795   6,965.9000   7,301.8000

 

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
  5,003.9000   5,542.3000   5,671.4000   5,808.3000   6,011.6000
Depreciation (total)
  72.7000   85.8000   86.3000   81.7000   -
Operating Result
  978.8000   948.4000   1,023.5000   990.9000   910.4000
Interest Income
  -70   -87.5000   -94.5000   -103.7000   -
Income Before Taxes
  915.6000   866.1000   944.2000   915.6000   826.7000
Income Taxes
  344   333   359.4000   340.2000   -
Minority Interests Profit
  -13.4000   -13.4000   -1.7000   -1.6000   1.4000
Net Income
  558.2000   519.7000   583.1000   573.8000   511.2000

 

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
  5.4200   5.2000   6.0900   6.3600   6.0300
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   -

 

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
  883.6000   855.6000   841.4000   818.7000   739
Cash Flow from Investing Activities
  -1,317.5000   -280.3000   -534.2000   -359.6000   -350.1000
Cash Flow from Financing
  515.3000   -645   -.8000   -518.3000   -200.6000
Decrease / Increase in Cash
  82.2000   -71.4000   307.5000   -62.8000   176
Employees
  31,000   31,000   34,000   34,000   36,000