2024-04-26  9:59:57 PM Chg. +0.29 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
84.62USD +0.34% 37,371
Turnover: 3.17 mill.
-Bid Size: - -Ask Size: - 21.6 bill.USD 3.83% -

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
  608.1000   654.6000   687.2000   720.2680   732.7940
Intangible Assets
  42.8000   36.7000   30.6000   76.5570   306.0040
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,784.5940   2,265.5700
Inventories
  544.4000   540.7000   533.8000   568.7290   589.0190
Accounts Receivable
  -   -   -   502.9150   546.1250
Cash and Cash Equivalents
  88.3000   324.4000   405.5000   478.5730   181.9880
Current Assets
  1,317.2000   1,572.6000   1,652.9000   1,710.0270   1,455.8840
Total Assets
  2,965.6000   3,249.6000   3,331.7000   3,494.6210   3,721.4540

 

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
  208.8000   199.3000   226.7000   229.8660   302.4730
Long-term debt
  -   -   -   934.2320   937.8440
Liabilities to Banks
  0.0000   0.0000   0.0000   38   44.8000
Provisions
  -   -   -   -   -
Liabilities
  1,858.2000   1,997   1,864.7000   1,971.9320   2,126.4640
Share Capital
  14.5000   14.5000   14.5000   14.4700   14.4700
Total Equity
  1,104.4000   1,248.8000   1,463.1000   1,522.6890   1,594.9900
Minority Interests
  3   3.7000   4   4.1280   4.6720
Total liabilities equity
  2,965.6000   3,249.6000   3,331.7000   3,494.6210   3,721.4540

 

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
  2,788   2,821.4000   2,952.9000   3,088.5330   3,023.1890
Depreciation (total)
  -   -   -   89.3540   89.5970
Operating Result
  418.1000   485.2000   532   592.3210   588.3470
Interest Income
  -44.6000   -41.8000   -46.8000   -46.0670   -46.0620
Income Before Taxes
  373.5000   443.4000   485.2000   549.0610   539.1010
Income Taxes
  106.7000   189.3000   131.7000   134.5180   119.8540
Minority Interests Profit
  0.0000   0.0000   0.0000   -   -
Net Income
  266.9000   254.1000   353.5000   414.5430   419.2470

 

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
  3.3000   3.1100   4.3200   5.0900   5.1900
Dividend per Share
  1.1600   1.3000   1.4600   1.7200   2.0600

 

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
  189.2000   323.8000   407.6000   518.3900   433.5780
Cash Flow from Investing Activities
  -131.2000   -114.3000   -105.4000   -221.3330   -577.1560
Cash Flow from Financing
  -100.7000   25.4000   -217   -202.3300   -131.2960
Decrease / Increase in Cash
  -43.1000   236.1000   81.1000   73.0680   -296.5850
Employees
  5,600   5,700   6,000   6,200   6,700