2024-04-26  9:59:58 PM Chg. -0.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
166.48USD -0.25% 40,628
Turnover: 6.76 mill.
-Bid Size: - -Ask Size: - 10.64 bill.USD 1.80% 21.56

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
  697.2000   788.8000   884.1000   932.2000   1,322
Intangible Assets
  363.2000   387.7000   359   327.9000   299
Long-Term Investments
  -   -   -   -   2
Fixed Assets
  -   -   -   -   2,761
Inventories
  504   702.1000   841.6000   896.1000   1,020
Accounts Receivable
  381.9000   442.8000   547.2000   458.1000   588
Cash and Cash Equivalents
  563.1000   453   671.6000   973.7000   797
Current Assets
  2,275.8000   2,478   2,899.9000   2,962.8000   3,329
Total Assets
  4,648.9000   4,981.1000   5,416.4000   5,418.2000   6,090

 

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
  149.8000   214.7000   180.6000   146.9000   203
Long-term debt
  -   -   -   -   300
Liabilities to Banks
  -   -   -   -   -
Provisions
  37.8000   8.9000   71.9000   43.2000   77
Liabilities
  1,532.3000   1,676.4000   1,763.9000   1,633.6000   2,056
Share Capital
  -   -   -   -   1
Total Equity
  3,116.6000   3,304.7000   3,652.5000   3,784.6000   4,034
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,648.9000   4,981.1000   5,416.4000   5,418.2000   6,090

 

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
  4,795.5000   5,481.8000   6,678.8000   6,762.9000   7,450
Depreciation (total)
  21.7000   25.4000   28.9000   26.8000   258
Operating Result
  706.9000   845.1000   1,039.4000   1,126.7000   1,130
Interest Income
  -9.8000   -10.6000   -13.5000   -16.4000   -17
Income Before Taxes
  689.3000   825.4000   1,015.1000   1,089.3000   1,096
Income Taxes
  209.8000   257.8000   334.1000   339.3000   -320
Minority Interests Profit
  -   -   -   -   -
Net Income
  479.5000   567.6000   681   750   776

 

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
  4.8500   5.9100   7.3500   8.2100   8.5500
Dividend per Share
  0.3000   0.5000   0.8000   1.6000   1.7000

 

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
  906.5000   688.7000   885.3000   1,018.9000   907
Cash Flow from Investing Activities
  -504.4000   -299.4000   -249.6000   -113.1000   -488
Cash Flow from Financing
  -306.4000   -512.6000   -407.7000   -594.8000   -599
Decrease / Increase in Cash
  81.9000   -110.1000   218.6000   302.1000   -177
Employees
  -   24,000   25,000   23,000   23,000