11/6/2024  10:00:00 PM Chg. +21.9700 Volume Bid10:58:17 PM Ask10:58:17 PM Market Capitalization Dividend Y. P/E Ratio
564.6700USD +4.05% 678,383
Turnover: 210.94 mill.
543.5000Bid Size: 200 569.5000Ask Size: 100 60.55 bill.USD 0.50% 43.50

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
  103.5000   108.8000   110.4000   117.3000   110.8760
Intangible Assets
  1,104.5000   1,094.1000   1,698.9000   2,039.1000   1,978.7290
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   6,900.8290
Inventories
  178.6000   204.8000   190.9000   204.9000   193.7660
Accounts Receivable
  403.3000   439.1000   526.4000   519.1000   511.5380
Cash and Cash Equivalents
  270.4000   338.1000   370.6000   459.7000   610.4300
Current Assets
  998.1000   1,115.5000   1,249.3000   1,373.3000   1,512.1050
Total Assets
  5,069.5000   5,319.4000   7,071.1000   8,185   8,412.9340

 

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
  137.8000   141.9000   138.3000   150.3000   143.8470
Long-term debt
  1,247.7000   1,015.1000   1,508.2000   2,453.8000   2,203.0310
Liabilities to Banks
  1,247.7000   1,015.1000   1,508.2000   2,453.8000   2,203
Provisions
  773.5000   816   1,136.2000   944   900.4000
Liabilities
  2,318.6000   2,124.3000   3,383.4000   3,971.9000   3,657.5740
Share Capital
  -   -   -   -   1.0210
Total Equity
  2,750.9000   3,195.1000   3,687.7000   4,213.1000   4,755.3600
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,069.5000   5,319.4000   7,071.1000   8,185   8,412.9340

 

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
  2,386.1000   2,797.1000   2,993.5000   3,238.1000   3,549.4940
Depreciation (total)
  -   -   -   -   -
Operating Result
  514.3000   660.5000   757.6000   842.4000   999.4730
Interest Income
  -66.5000   -63.6000   -67.5000   -88   78.6370
Income Before Taxes
  448.4000   605   686.7000   754.1000   921.4560
Income Taxes
  125.8000   177.7000   203.3000   215.8000   275.4230
Minority Interests Profit
  -   -   -   -   -
Net Income
  322.6000   427.2000   483.4000   538.3000   646.0330

 

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
  3.4200   4.4500   4.9500   5.4300   6.4700
Dividend per Share
  0.4000   0.4675   0.5775   0.6950   0.8500

 

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
  499.5000   601.6000   677.9000   802.7000   840.4410
Cash Flow from Investing Activities
  -563.3000   -275.7000   -1,505.5000   -1,115.9000   -348.1050
Cash Flow from Financing
  167.6000   -256.7000   853.9000   403.6000   -298.1040
Decrease / Increase in Cash
  102.7000   67.7000   32.5000   89.1000   150.7100
Employees
  8,050   8,570   9,475   9,913   10,137