2024-04-18  9:59:58 PM Chg. -4.99 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
273.54USD -1.79% 77,431
Turnover: 21.38 mill.
-Bid Size: - -Ask Size: - 31.34 bill.USD 1.73% 22.73

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
  536.9000   561.4000   587.4000   616   632.9000
Intangible Assets
  217.3000   218   209.5000   212.8000   246.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   2,295.3000
Inventories
  603.3000   641.7000   619   615.4000   588.4000
Accounts Receivable
  -   -   -   -   1,215.8000
Cash and Cash Equivalents
  813.4000   988.9000   903.9000   1,200.9000   1,191.3000
Current Assets
  2,586.6000   3,075.1000   3,387.5000   3,679.9000   3,934.2000
Total Assets
  4,748.3000   5,284.9000   5,636.5000   5,844.6000   6,229.5000

 

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
  435.7000   455.1000   547.6000   546.7000   520.6000
Long-term debt
  -   -   -   -   905.6000
Liabilities to Banks
  0.0000   0.0000   157   179   325
Provisions
  -   -   -   -   -
Liabilities
  3,287.9000   3,536.9000   3,784.8000   3,259.1000   3,571.4000
Share Capital
  181.4000   181.4000   181.4000   181.4000   181.4000
Total Equity
  1,460.4000   1,748   1,851.7000   2,585.5000   2,658.1000
Minority Interests
  0.0000   0.0000   0.0000   0.0000   -
Total liabilities equity
  4,748.3000   5,284.9000   5,636.5000   5,844.6000   6,229.5000

 

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
  4,857   6,000.4000   6,259.4000   6,351.9000   6,623.5000
Depreciation (total)
  -   -   -   -   152.5000
Operating Result
  604.7000   927.1000   1,026   1,041.8000   4,324
Interest Income
  -60.5000   -59.5000   -60.1000   -60.9000   -59.3000
Income Before Taxes
  544.2000   867.6000   965.9000   980.9000   1,134.2000
Income Taxes
  103.8000   170.5000   228.9000   224.6000   307.4000
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   -
Net Income
  464.3000   697.8000   737   756.3000   826.8000

 

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
  3.2600   4.8800   5.2000   5.4300   5.9800
Dividend per Share
  1.2200   1.4750   1.7450   1.9800   2.3200

 

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
  494   643.7000   718.7000   1,014.8000   1,033.3000
Cash Flow from Investing Activities
  -89   -160.9000   -503.2000   -256.8000   -483.4000
Cash Flow from Financing
  -241.4000   -297.9000   -282.7000   -454.6000   -521.8000
Decrease / Increase in Cash
  169.6000   175.5000   -85   297   -9.6000
Employees
  19,000   21,000   22,000   22,000   22,500