2024-05-10  9:59:59 PM Chg. -0.13 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
73.30USD -0.18% 40,310
Turnover: 2.95 mill.
-Bid Size: - -Ask Size: - 9.39 bill.USD - 23.05

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
  262.1000   273.5000   275.9000   311.4960   318.4760
Intangible Assets
  409.6000   462.2000   417.1000   643.7360   592.9710
Long-Term Investments
  -   -   -   386.2860   454.6000
Fixed Assets
  -   -   -   3,225.6410   3,273.6400
Inventories
  947.8000   1,203.5000   1,250.4000   1,327.7960   1,509.9570
Accounts Receivable
  888.2000   1,015.2000   1,055.2000   1,127.5170   1,229.8160
Cash and Cash Equivalents
  147.3000   122.1000   188.6000   89.4740   72.0860
Current Assets
  2,272.5000   2,704.4000   2,834.7000   2,913.1660   3,231.1000
Total Assets
  4,740.1000   5,334   5,624.6000   6,138.8070   6,504.7400

 

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
  621.5000   787.7000   824.5000   860.9960   1,005.7980
Long-term debt
  -   -   -   542.7760   463.7520
Liabilities to Banks
  55   27.2000   29.5000   182.9000   328.6000
Provisions
  188.7000   196.8000   198.7000   253.1000   252.9000
Liabilities
  1,904.5000   2,283   2,339.1000   3,322.3620   3,617.9260
Share Capital
  .9000   .9000   .8560   3.3600   3.2960
Total Equity
  2,432.2000   2,613.6000   2,788   2,816.4450   2,886.8140
Minority Interests
  403.5000   437.5000   497.5000   2.8510   2.5580
Total liabilities equity
  4,740.1000   5,334   5,624.6000   6,138.8070   6,504.7400

 

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
  8,530.2000   8,940   9,560.6000   10,371.3900   10,629.7190
Depreciation (total)
  -   -   -   152.2380   159.1270
Operating Result
  582.1000   619   677.1000   715.1420   733.9720
Interest Income
  -14.8000   -17.5000   -14.6000   -10.4020   -13.0730
Income Before Taxes
  569.3000   604.2000   664.7000   709.3120   720.7580
Income Taxes
  180.2000   187.9000   190.9000   -215.6100   -211.3910
Minority Interests Profit
  -37   -35.3000   -39.9000   -39.3590   -44.3690
Net Income
  367.7000   388.1000   431.6000   466.0770   479.0580

 

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
  2.0400   2.2200   2.5100   1.3825   1.4450
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

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
  554.6000   408.1000   664.2000   592.5040   586.8410
Cash Flow from Investing Activities
  -196.1000   -269.6000   -266.6000   -516.6390   -260.0310
Cash Flow from Financing
  -354.4000   -170.6000   -336   -154.6470   -319.3710
Decrease / Increase in Cash
  4.2000   -32.1000   66.5000   -99.1420   -17.3880
Employees
  15,000   15,000   16,000   17,500   19,000