5/27/2022  10:10:00 PM Chg. +8.05 Volume Bid1:50:16 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
307.49USD +2.69% 572,203
Turnover: 113.04 mill.
283.06Bid Size: 100 338.33Ask Size: 100 56.73 bill.USD 0.81% 25.88

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
  319.3000   326.8000   307.1000   278.7000   302.3000
Intangible Assets
  168.8000   253.6000   226.5000   221.6000   345.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  497.5000   489.8000   621.8000   694.2000   792.4000
Cash and Cash Equivalents
  659.6000   760   1,755.4000   1,919.5000   1,219.5000
Current Assets
  1,343   1,424.4000   2,525.7000   2,968.8000   2,686.4000
Total Assets
  2,540.3000   2,876.1000   3,960.9000   4,395.1000   4,669

 

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
  414.4000   452.3000   555.3000   538.9000   557.6000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  36.9000   49.6000   58.1000   63.1000   113.2000
Liabilities
  2,838.7000   2,974   3,492   3,967.2000   4,626.1000
Share Capital
  3.4000   3.4000   3.4000   3.4000   3.4000
Total Equity
  -309.6000   -169   385.2000   337   -187.8000
Minority Interests
  11.2000   71.1000   83.7000   90.9000   230.7000
Total liabilities equity
  2,540.3000   2,876.1000   3,960.9000   4,395.1000   4,669

 

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
  2,032   2,280.7000   2,730.3000   2,972.5000   3,334.3000
Depreciation (total)
  66.3000   79.2000   93.5000   93.4000   95.6000
Operating Result
  772.8000   888.4000   1,077.4000   1,234.6000   1,439.1000
Interest Income
  -52.5000   -62.1000   -63.8000   -91.8000   -116.8000
Income Before Taxes
  714.4000   839.8000   1,024   1,169.3000   1,461
Income Taxes
  201   261.8000   324.3000   353.4000   455
Minority Interests Profit
  -5.6000   -6.6000   -9.7000   -11.4000   -17.3000
Net Income
  507.8000   571.4000   690   804.5000   988.7000

 

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
  2.1600   2.5200   3.0900   3.6700   4.6900
Dividend per Share
  0.4200   0.5350   0.6400   0.9800   1.1800

 

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
  653.3000   803.3000   823.1000   926.8000   1,018.6000
Cash Flow from Investing Activities
  -228.8000   -267.6000   -50.2000   -261.9000   -564.9000
Cash Flow from Financing
  -241.3000   -417.7000   202.6000   -498.8000   -1,064.5000
Decrease / Increase in Cash
  185.7000   100.4000   995.4000   164.1000   -700
Employees
  4,500   6,100   6,800   8,400   9,900