2024-04-26  10:10:00 PM Chg. -0.42 Volume Bid1:17:57 AM Ask1:17:57 AM Market Capitalization Dividend Y. P/E Ratio
177.51USD -0.24% 637,924
Turnover: 68.95 mill.
176.85Bid Size: 100 178.40Ask Size: 100 41.01 bill.USD 0.56% 31.14

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
  318.1000   325.3000   383.5000   402.8000   448.4460
Intangible Assets
  761.6000   983   1,309.7000   1,473.9000   1,625.5610
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   154.3220
Fixed Assets
  -   -   -   -   4,842.3590
Inventories
  335.3000   380.5000   428.9000   452.8000   495.8960
Accounts Receivable
  -   -   -   -   585.4620
Cash and Cash Equivalents
  163.2000   170.4000   158   295.2000   377.6150
Current Assets
  974.5000   1,059.1000   1,164.7000   1,369.1000   1,578.6040
Total Assets
  3,818.9000   4,319.5000   5,190.1000   5,877.9000   6,420.9630

 

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
  236.6000   283.1000   321.2000   347.6000   386.2070
Long-term debt
  1,071.4000   1,123.4000   1,133.1000   1,141.8000   1,427.8250
Liabilities to Banks
  1,168.6000   1,263.9000   1,453.8000   1,415.1000   1,714
Provisions
  489.6000   570.3000   680.4000   772.2000   855
Liabilities
  2,043.7000   2,266.7000   2,654.9000   2,741.8000   3,181.4020
Share Capital
  1.7000   1.7000   2.6000   2.6000   2.5890
Total Equity
  1,775.2000   2,052.7000   2,535.2000   3,136.1000   3,239.5610
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,818.9000   4,319.5000   5,190.1000   5,877.9000   6,420.9630

 

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
  2,471   2,989.9000   3,334.2000   3,594.1000   4,021.9640
Depreciation (total)
  -   -   -   -   138.5840
Operating Result
  482.2000   635.9000   745.9000   815.1000   898.5860
Interest Income
  -67.5000   -69.7000   -75.5000   -73.6000   -79.9280
Income Before Taxes
  406.3000   556.6000   662.5000   724.8000   804.8320
Income Taxes
  122.3000   172.2000   203.3000   207.8000   220.3720
Minority Interests Profit
  -   -   -   -   -
Net Income
  283.9000   384.5000   459.1000   517   584.4600

 

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
  1.1900   1.6000   1.9000   2.1200   2.3900
Dividend per Share
  0.1200   0.1600   0.2200   0.2400   0.3300

 

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
  423   508.6000   612.5000   660.7000   725.9620
Cash Flow from Investing Activities
  -566.8000   -526.5000   -803.7000   -460.3000   -641.6330
Cash Flow from Financing
  62.6000   31.9000   174.5000   -70.3000   24.1390
Decrease / Increase in Cash
  -83.1000   7.2000   -12.4000   137.2000   82.4120
Employees
  11,600   12,200   13,700   14,500   15,400