2024-05-10  9:59:57 PM Chg. +0.11 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
97.19USD +0.11% 77,222
Turnover: 7.49 mill.
-Bid Size: - -Ask Size: - 24.81 bill.USD 3.33% -

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
  538.1000   608.1000   654.6000   687.2000   720.2680
Intangible Assets
  48.8000   42.8000   36.7000   30.6000   76.5570
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,784.5940
Inventories
  531.7000   544.4000   540.7000   533.8000   568.7290
Accounts Receivable
  -   -   -   -   502.9150
Cash and Cash Equivalents
  131.3000   88.3000   324.4000   405.5000   478.5730
Current Assets
  1,325.2000   1,317.2000   1,572.6000   1,652.9000   1,710.0270
Total Assets
  2,872.5000   2,965.6000   3,249.6000   3,331.7000   3,494.6210

 

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
  200.2000   208.8000   199.3000   226.7000   229.8660
Long-term debt
  -   -   -   -   934.2320
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   38
Provisions
  -   -   -   -   -
Liabilities
  1,869.3000   1,858.2000   1,997   1,864.7000   1,971.9320
Share Capital
  14.5000   14.5000   14.5000   14.5000   14.4700
Total Equity
  999.4000   1,104.4000   1,248.8000   1,463.1000   1,522.6890
Minority Interests
  3.7000   3   3.7000   4   4.1280
Total liabilities equity
  2,872.5000   2,965.6000   3,249.6000   3,331.7000   3,494.6210

 

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
  2,622.9000   2,788   2,821.4000   2,952.9000   3,088.5330
Depreciation (total)
  -   -   -   -   89.3540
Operating Result
  408.3000   418.1000   485.2000   532   592.3210
Interest Income
  -48.7000   -44.6000   -41.8000   -46.8000   -46.0670
Income Before Taxes
  359.6000   373.5000   443.4000   485.2000   549.0610
Income Taxes
  96   106.7000   189.3000   131.7000   134.5180
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   -
Net Income
  263.6000   266.9000   254.1000   353.5000   414.5430

 

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
  3.2900   3.3000   3.1100   4.3200   5.0900
Dividend per Share
  1.0400   1.1600   1.3000   1.4600   1.7200

 

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
  315.1000   189.2000   323.8000   407.6000   518.3900
Cash Flow from Investing Activities
  -106.8000   -131.2000   -114.3000   -105.4000   -221.3330
Cash Flow from Financing
  -156.7000   -100.7000   25.4000   -217   -202.3300
Decrease / Increase in Cash
  51.2000   -43.1000   236.1000   81.1000   73.0680
Employees
  5,514   5,600   5,700   6,000   6,200