2024-04-30  9:59:58 PM Chg. -0.58 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
60.05USD -0.96% 36,830
Turnover: 2.21 mill.
-Bid Size: - -Ask Size: - 14.76 bill.USD - 47.67

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
  -   62.7000   96.9000   143   157.3550
Intangible Assets
  -   476.8000   644.4000   619.4000   594.5540
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   2,971.7320
Inventories
  -   232.1000   240.5000   254.3000   278.0990
Accounts Receivable
  -   275.2000   323.5000   337.9000   362.0490
Cash and Cash Equivalents
  -   154.6000   157.8000   147.2000   148
Current Assets
  -   733.1000   816   837   902.6160
Total Assets
  -   2,652.5000   3,469.1000   3,700.8000   3,874.3480

 

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
  -   98   124.5000   112.5000   103.8510
Long-term debt
  -   -   -   -   674.0150
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   95.6000   148.3000   136.4000   121.1000
Liabilities
  -   1,063.6000   1,555.6000   1,466.9000   1,505.4960
Share Capital
  -   .3000   .3000   .3000   1,207.3650
Total Equity
  -   1,588.9000   1,913.5000   2,234   2,368.8520
Minority Interests
  -   19.6000   16.1000   13.1000   11.8380
Total liabilities equity
  -   2,652.5000   3,469.1000   3,700.8000   3,874.3480

 

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
  1,293.9000   1,644.1000   2,040.1000   2,288.1000   2,395.5460
Depreciation (total)
  32.7000   48.7000   65.4000   81.7000   158.5120
Operating Result
  127.6000   156.4000   212.6000   251.7000   260.8230
Interest Income
  -.7000   -7.3000   -16.4000   -17.6000   -18.6810
Income Before Taxes
  141.1000   167.5000   229.4000   252.9000   266.0150
Income Taxes
  37.5000   18.5000   39.7000   34.7000   52.1270
Minority Interests Profit
  .0500   1.8000   1.4000   .7000   -.2300
Net Income
  103.7000   150.8000   191.1000   218.9000   214.1180

 

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
  0.4300   0.6200   0.7600   0.8500   0.8200
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   -

 

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
  124   241.6000   340.7000   414.6000   407.0830
Cash Flow from Investing Activities
  -156.4000   -773.6000   -764.3000   -324.8000   -344.0460
Cash Flow from Financing
  -20.2000   464.2000   426.4000   -98.4000   -51.5240
Decrease / Increase in Cash
  -53.1000   -66.2000   3.2000   -10.5000   .7730
Employees
  4,166   5,301   6,561   7,086   8,217