2024-04-24  10:00:02 PM Chg. +1.06 Volume Bid10:01:21 PM Ask10:01:21 PM Market Capitalization Dividend Y. P/E Ratio
188.14USD +0.57% 1.62 mill.
Turnover: 218.53 mill.
185.00Bid Size: 100 189.99Ask Size: 100 38.37 bill.USD 2.37% 20.21

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
  1,437.7000   1,559.7000   1,674.1000   1,805.3000   2,151.9010
Intangible Assets
  123.1000   111.9000   214.7000   195.2000   294.8410
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   3,382.4690
Inventories
  533.6000   649   633.3000   659.5000   801.0360
Accounts Receivable
  390.1000   399.5000   461.4000   477.9000   596.9400
Cash and Cash Equivalents
  884.6000   693.7000   728.3000   1,118.5000   374.8540
Current Assets
  2,005.2000   2,046.6000   2,113.5000   2,487.3000   2,247.0470
Total Assets
  4,272.7000   4,412.2000   4,754.8000   5,357.5000   5,629.5160

 

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
  410.7000   420   442   461.5000   482.0170
Long-term debt
  -   -   -   -   1,548.9630
Liabilities to Banks
  24.1000   42.1000   118.2000   166   384.7000
Provisions
  593.3000   612.2000   686.6000   803.9000   912.9000
Liabilities
  3,335.1000   3,539.6000   3,706.5000   3,741.4000   4,109.9860
Share Capital
  359.9000   359.9000   359.9000   359.9000   299.2810
Total Equity
  902.3000   849   1,036.7000   1,604.8000   1,519.5300
Minority Interests
  35.3000   23.6000   11.6000   11.2000   64.4680
Total liabilities equity
  4,272.7000   4,412.2000   4,754.8000   5,357.5000   5,629.5160

 

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
  5,671   6,080.8000   6,644.3000   7,146.1000   7,421.7680
Depreciation (total)
  -   -   -   -   -
Operating Result
  905.3000   1,055   1,111.1000   1,339.7000   1,392.2610
Interest Income
  -96.4000   -92.2000   -95.9000   -88.4000   83.5320
Income Before Taxes
  808.9000   962.8000   1,015.6000   1,251.3000   1,306.0430
Income Taxes
  299.1000   333.9000   354.6000   430.8000   459.1310
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   -
Net Income
  509.8000   629   660.9000   820.5000   846.9120

 

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
  2.2900   2.8500   3.0100   3.7600   3.9100
Dividend per Share
  1.2800   1.3800   1.5600   1.8100   2.0400

 

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
  901.4000   580.9000   1,094.8000   1,188.4000   838.2210
Cash Flow from Investing Activities
  -199.3000   -333   -473.4000   -351.6000   -862.5730
Cash Flow from Financing
  -71.1000   -438.8000   -586.9000   -446.6000   -719.3020
Decrease / Increase in Cash
  631   -191   34.6000   390.2000   -743.6540
Employees
  11,300   11,800   12,100   12,600   22,450