2024-04-29  10:10:00 PM Chg. +0.25 Volume Bid12:48:38 AM Ask12:48:38 AM Market Capitalization Dividend Y. P/E Ratio
12.89USD +1.98% 7.78 mill.
Turnover: 87.29 mill.
12.73Bid Size: 100 12.93Ask Size: 900 5.01 bill.USD 14.04% 41.58

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  737.5000   828.2000   932.8000   942.1810   988.1590
Intangible Assets
  2,958.5000   2,917.1000   2,960.2000   2,433.5520   2,112.6190
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   5,794.2860   5,476.4060
Inventories
  1,453.6000   1,354.2000   1,399.1000   1,482.8040   1,611.9940
Accounts Receivable
  1,120.2000   1,222.3000   1,360.4000   1,276.2240   1,319.5580
Cash and Cash Equivalents
  341.2000   597.5000   776.4000   971.8950   945.6050
Current Assets
  3,187.9000   3,449.6000   3,883   4,185.8540   4,163.1360
Total Assets
  9,313.1000   9,633   10,315.4000   9,980.1400   9,639.5420

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  637.1000   562.6000   638.7000   690.8420   689.5940
Long-term debt
  -   -   -   1,423.5810   1,401.8200
Liabilities to Banks
  281.7000   12.6000   18.8000   21.8000   449.6000
Provisions
  744.5000   754.1000   905.3000   903.6000   789.3000
Liabilities
  4,787.9000   4,507.4000   4,238.4000   4,349.2580   4,254.7040
Share Capital
  110.6000   110.2000   110.1000   108.2150   106.6540
Total Equity
  4,525.2000   5,125.6000   6,077   5,630.8820   5,384.8380
Minority Interests
  -.8000   0.0000   0.0000   -   -
Total liabilities equity
  9,313.1000   9,633   10,315.4000   9,980.1400   9,639.5420

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  9,459.2000   10,879.9000   11,419.6000   12,282.1610   12,376.7440
Depreciation (total)
  -   -   -   274.8830   272.0750
Operating Result
  1,244.8000   1,465.3000   1,647.1000   1,437.7240   1,660.9960
Interest Income
  -72.8000   -90.2000   -80.7000   -79.8140   -82.2620
Income Before Taxes
  1,164.7000   1,421.9000   1,562.5000   1,352.3660   1,580.3890
Income Taxes
  274.4000   335.7000   352.4000   304.8610   348.7960
Minority Interests Profit
  -2.3000   -.1000   0.0000   -   -
Net Income
  888.1000   1,086   1,210.1000   1,047.5050   1,231.5930

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  2.0330   2.4730   2.7600   2.4200   2.9000
Dividend per Share
  0.6530   0.7580   0.9150   1.1075   1.3300

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,081.4000   1,275   1,506   1,697.6290   1,146.5100
Cash Flow from Investing Activities
  -2,460   -220.3000   -350.3000   -329.2550   -322.8220
Cash Flow from Financing
  912.2000   -802.5000   -983.8000   -1,107.4210   -783.2950
Decrease / Increase in Cash
  -451   256.2000   178.9000   195.4920   -26.2900
Employees
  58,000   57,000   59,000   59,000   64,000