2024-04-16  9:59:58 PM Chg. +0.91 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
191.21USD +0.48% 69,678
Turnover: 13.4 mill.
-Bid Size: - -Ask Size: - 94.83 bill.USD 1.75% 28.97

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
  472.7000   478.8000   500.9000   508.2000   622.4220
Intangible Assets
  1.3000   12.2000   28.8000   28.6000   671.4020
Long-Term Investments
  -   -   -   -   13.3970
Fixed Assets
  -   -   -   -   3,047.8040
Inventories
  277.5000   295.1000   313.7000   283.3000   367.9270
Accounts Receivable
  387.2000   348.4000   339.9000   325.1000   396.6050
Cash and Cash Equivalents
  1,070   1,405.1000   528.8000   392.1000   569.2330
Current Assets
  3,479   4,386.3000   4,696.2000   5,472.4000   3,811.8860
Total Assets
  4,328.8000   5,277.6000   5,620.3000   6,381.8000   6,859.6900

 

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
  133.1000   113.1000   117   120   138.9670
Long-term debt
  -   -   -   -   872.7890
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  208.9000   158.9000   150   163.6000   464.7000
Liabilities
  1,129.1000   1,482.2000   1,455   1,642.2000   2,101.7930
Share Capital
  -   -   -   -   51.8690
Total Equity
  3,199.7000   3,795.4000   4,165.4000   4,739.6000   4,757.8970
Minority Interests
  0.0000   0.0000   0.0000   0.0000   -
Total liabilities equity
  4,328.8000   5,277.6000   5,620.3000   6,381.8000   6,859.6900

 

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
  2,761.5000   2,993.3000   2,701.1000   2,633.7000   2,864.7730
Depreciation (total)
  -   -   -   -   141.9700
Operating Result
  900.1000   1,072   824   753.1000   752.4840
Interest Income
  -.6000   -10   -12   -14.3000   -22.6110
Income Before Taxes
  901.7000   1,061.4000   813.5000   815.3000   729.3450
Income Taxes
  190.4000   200.6000   162.3000   141.8000   100.0250
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   -
Net Income
  712.1000   867.4000   651.2000   673.5000   629.3200

 

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
  2.3900   2.9000   2.1800   2.1900   2.0100
Dividend per Share
  0.8400   0.9400   1.1500   1.3200   1.4500

 

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
  991.2000   900.5000   814.5000   912.3000   871.6020
Cash Flow from Investing Activities
  -485.8000   -703.7000   -1,339.7000   -949.9000   -114.7510
Cash Flow from Financing
  -72.6000   138.6000   -349.6000   -100.6000   -576.6100
Decrease / Increase in Cash
  430.3000   335.1000   -876.3000   -136.7000   177.1440
Employees
  8,500   9,200   9,200   9,100   9,600