2024-04-18  10:10:00 PM Chg. -9.95 Volume Bid1:57:15 AM Ask1:57:15 AM Market Capitalization Dividend Y. P/E Ratio
294.23USD -3.27% 687,011
Turnover: 112.59 mill.
200.01Bid Size: 100 300.00Ask Size: 100 17.42 bill.USD - 27.07

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
  237.1000   273.3000   324.9000   321.5830   333.3550
Intangible Assets
  192   220.1000   239.1000   232.3710   218.0220
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,024.1980   1,055.1440
Inventories
  212.9000   229.6000   242.8000   246.4300   263.4150
Accounts Receivable
  367.1000   404.6000   431   433.6160   468.3150
Cash and Cash Equivalents
  384   481   440.8000   422.1770   487.6650
Current Assets
  1,942.1000   2,257.7000   2,556.2000   2,853.7360   3,213.5330
Total Assets
  2,723.2000   3,168.2000   3,582.6000   3,877.9340   4,268.6770

 

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
  55.3000   54.7000   65   65.7040   70.5730
Long-term debt
  -   -   -   1,240   1,493.0270
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,496.7000   1,700.8000   1,819.5000   1,983.2680   2,209.8260
Share Capital
  -   -   -   1.5670   1.5770
Total Equity
  1,226.6000   1,467.4000   1,763.2000   1,894.6660   2,058.8510
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,723.2000   3,168.2000   3,582.6000   3,877.9340   4,268.6770

 

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
  1,851.2000   1,843.6000   1,904.2000   1,989.3440   2,042.3320
Depreciation (total)
  9.7000   13.8000   9.9000   47.8380   45.2870
Operating Result
  528.6000   511.5000   517.3000   517.9080   567.4510
Interest Income
  -19.4000   -23.9000   -25.7000   -27.1680   -25.5320
Income Before Taxes
  509.3000   487.6000   490.1000   490.7400   541.9190
Income Taxes
  76.3000   26.2000   40.1000   59.1200   72.8660
Minority Interests Profit
  -   -   -   -   -
Net Income
  433   461.4000   450   431.6200   469.0530

 

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
  4.7700   5.2500   5.2700   5.1200   5.7000
Dividend per Share
  -   -   -   -   -

 

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
  497.4000   449.3000   484.9000   511.6480   560.2930
Cash Flow from Investing Activities
  -356   -296.4000   -464.7000   -402.0300   -399.7390
Cash Flow from Financing
  -60.4000   -66.5000   -64.6000   -107.2210   -69.5940
Decrease / Increase in Cash
  75.5000   97   -40.2000   -18.6190   65.4880
Employees
  5,700   5,900   6,000   6,200   6,600