2024-04-23  10:10:00 PM Chg. +0.29 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
163.38USD +0.18% 1.11 mill.
Turnover: 99.12 mill.
160.70Bid Size: 100 166.12Ask Size: 100 22.76 bill.USD 2.33% 17.42

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
  500.2000   566.4000   670.1000   670.1020   648.2170
Intangible Assets
  279.8000   497.8000   1,289.4000   547.5150   521.2130
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   2,653.7130   2,589.4550
Inventories
  2,262   2,602.6000   2,946   3,043.8480   2,999.9660
Accounts Receivable
  1,461   1,490   1,664.8000   1,872.3650   1,822.4190
Cash and Cash Equivalents
  525.1000   403.1000   196.9000   137.7300   211.6310
Current Assets
  4,576.6000   4,820.1000   5,221.5000   5,592.5250   5,555.3160
Total Assets
  5,879.6000   6,807.1000   7,680.3000   8,246.2380   8,144.7710

 

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
  1,440.8000   1,681.9000   2,269.7000   2,554.7590   2,821.5260
Long-term debt
  -   -   -   500   250
Liabilities to Banks
  0.0000   0.0000   0.0000   88   92.6000
Provisions
  -   -   83.3000   72.5000   50.7000
Liabilities
  3,096.3000   3,809.3000   4,331.2000   4,933.8740   4,985.5290
Share Capital
  155.7000   154.8000   153.8000   153.1130   150.0810
Total Equity
  2,783.2000   2,997.9000   3,349.1000   3,312.3640   3,159.2420
Minority Interests
  -   -   -   11.1160   12.6750
Total liabilities equity
  5,879.6000   6,807.1000   7,680.3000   8,246.2380   8,144.7710

 

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
  12,458.9000   13,013.9000   14,077.8000   15,341.6470   15,280.0440
Depreciation (total)
  88.9000   98.4000   134   148.3130   141.6750
Operating Result
  909.4000   1,023.2000   1,058.2000   -   -
Interest Income
  -27   -20.5000   -27   -25.0880   -21.6620
Income Before Taxes
  890.8000   1,018.9000   1,044.3000   1,117.7390   1,123.6810
Income Taxes
  325.7000   370.9000   359.3000   406.4530   418.0090
Minority Interests Profit
  -   -   -   -   -
Net Income
  565.1000   648   685   711.2860   705.6720

 

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
  3.6100   4.1700   4.4300   4.6400   4.6500
Dividend per Share
  1.8000   1.9800   2.1500   2.3000   2.4600

 

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
  624.9000   906.4000   1,056.7000   790.1450   1,159.3730
Cash Flow from Investing Activities
  -231.5000   -651.9000   -825.6000   -386.7150   -263.6270
Cash Flow from Financing
  -394.1000   -378.8000   -425.1000   -455.4400   -806.0740
Decrease / Increase in Cash
  -4.9000   -122   -206.2000   -59.1630   73.9010
Employees
  29,800   31,900   37,500   39,000   39,600