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

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
  325.3000   383.5000   402.8000   448.4460   484.5480
Intangible Assets
  983   1,309.7000   1,473.9000   1,625.5610   1,672.9610
Long-Term Investments
  0.0000   0.0000   0.0000   154.3220   180.7750
Fixed Assets
  -   -   -   4,842.3590   5,044.9170
Inventories
  380.5000   428.9000   452.8000   495.8960   514.4510
Accounts Receivable
  -   -   -   585.4620   603.2950
Cash and Cash Equivalents
  170.4000   158   295.2000   377.6150   381.0050
Current Assets
  1,059.1000   1,164.7000   1,369.1000   1,578.6040   1,619.6130
Total Assets
  4,319.5000   5,190.1000   5,877.9000   6,420.9630   6,664.5300

 

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
  283.1000   321.2000   347.6000   386.2070   365.3550
Long-term debt
  1,123.4000   1,133.1000   1,141.8000   1,427.8250   1,556.0450
Liabilities to Banks
  1,263.9000   1,453.8000   1,415.1000   1,714   1,942.1000
Provisions
  570.3000   680.4000   772.2000   855   865
Liabilities
  2,266.7000   2,654.9000   2,741.8000   3,181.4020   3,409.9040
Share Capital
  1.7000   2.6000   2.6000   2.5890   2.6080
Total Equity
  2,052.7000   2,535.2000   3,136.1000   3,239.5610   3,254.6260
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,319.5000   5,190.1000   5,877.9000   6,420.9630   6,664.5300

 

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
  2,989.9000   3,334.2000   3,594.1000   4,021.9640   3,974.2950
Depreciation (total)
  -   -   -   138.5840   149.4600
Operating Result
  635.9000   745.9000   815.1000   898.5860   907.7160
Interest Income
  -69.7000   -75.5000   -73.6000   -79.9280   -91.7950
Income Before Taxes
  556.6000   662.5000   724.8000   804.8320   806.3800
Income Taxes
  172.2000   203.3000   207.8000   220.3720   215.5210
Minority Interests Profit
  -   -   -   -   -
Net Income
  384.5000   459.1000   517   584.4600   590.8590

 

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
  1.6000   1.9000   2.1200   2.3900   2.4600
Dividend per Share
  0.1600   0.2200   0.2400   0.3300   0.3600

 

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
  508.6000   612.5000   660.7000   725.9620   672.5400
Cash Flow from Investing Activities
  -526.5000   -803.7000   -460.3000   -641.6330   -425.5570
Cash Flow from Financing
  31.9000   174.5000   -70.3000   24.1390   -216.9640
Decrease / Increase in Cash
  7.2000   -12.4000   137.2000   82.4120   3.3900
Employees
  12,200   13,700   14,500   15,400   15,400