2024-04-30  9:59:56 PM Chg. -4.98 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
114.16USD -4.18% 52,305
Turnover: 6 mill.
-Bid Size: - -Ask Size: - 8.52 bill.USD 5.34% 7.29

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
  924.8000   1,222.6000   1,406.1000   1,602.3000   1,530.4000
Intangible Assets
  171.6000   666.5000   607.1000   565.6000   553.8000
Long-Term Investments
  398   346.3000   390.3000   416.1000   -
Fixed Assets
  2,315.9000   3,594.4000   3,767.1000   3,921.7000   3,868
Inventories
  1,233.5000   1,559.6000   1,703.1000   2,016.1000   1,750.7000
Accounts Receivable
  908.5000   994.2000   924.6000   940.6000   963.8000
Cash and Cash Equivalents
  719.9000   724.4000   781.3000   1,047.2000   363.7000
Current Assets
  3,121   3,662.8000   3,954.7000   4,517.1000   3,527.9000
Total Assets
  5,436.9000   7,257.2000   7,721.8000   8,438.8000   7,395.9000

 

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
  682.6000   937   888.3000   960.3000   670.2000
Long-term debt
  443   1,409.7000   1,035.6000   938.5000   997.6000
Liabilities to Banks
  443.1000   1,469.8000   1,094.7000   1,049   1,091.9000
Provisions
  103.9000   192.3000   242.7000   251.2000   238.8000
Liabilities
  2,777.7000   4,226   4,223.8000   4,394   3,899
Share Capital
  .9000   1   1   1   .9000
Total Equity
  2,658.4000   2,995.2000   3,448.2000   4,010.2000   3,496.9000
Minority Interests
  .8000   36   33.3000   34.6000   48.4000
Total liabilities equity
  5,436.9000   7,257.2000   7,721.8000   8,438.8000   7,395.9000

 

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
  6,896.6000   8,773.2000   9,962.2000   10,786.9000   9,723.7000
Depreciation (total)
  18.4000   21.6000   49.3000   47.8000   41
Operating Result
  324.2000   610.3000   693.2000   900.7000   646.5000
Interest Income
  -33.3000   -30.2000   -57.6000   -58   58.4000
Income Before Taxes
  274.9000   561   600.8000   802.5000   539
Income Taxes
  104.4000   24.6000   137.9000   258.5000   187.7000
Minority Interests Profit
  .3000   -2   5.7000   4.9000   6.2000
Net Income
  220.5000   583.3000   522.1000   597.2000   410.4000

 

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
  2.3800   6.1000   5.3800   6.1400   4.3900
Dividend per Share
  0.0000   0.0000   0.0000   0.4000   0.4400

 

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
  438.7000   725.9000   666.4000   797   438.4000
Cash Flow from Investing Activities
  -273.1000   -1,363.7000   -374.7000   -408.7000   -432.9000
Cash Flow from Financing
  -109.4000   671   -241.6000   -106.8000   -662
Decrease / Increase in Cash
  68.5000   4.5000   56.9000   265.9000   -683.5000
Employees
  14,311   17,366   20,300   22,100   20,800