11/14/2024  10:00:00 PM Chg. +0.5200 Volume Bid10:36:36 AM Ask10:36:36 AM Market Capitalization Dividend Y. P/E Ratio
17.8700USD +3.00% 3.57 mill.
Turnover: 53.28 mill.
17.4600Bid Size: 100 18.7600Ask Size: 1,000 3.55 bill.USD 3.13% -

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
  423.1000   591.4000   614.7000   637.2000   588.8450
Intangible Assets
  78.7000   791.1000   830.6000   795.3000   670.8400
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   3,443.2950
Inventories
  308.7000   361.8000   402.9000   438.6000   387.0950
Accounts Receivable
  344.8000   427.7000   442.4000   472.8000   426.6060
Cash and Cash Equivalents
  540   77.1000   80.1000   75   151.6390
Current Assets
  1,315   1,012.9000   1,111.1000   1,143.8000   1,206.9700
Total Assets
  3,258   4,755.4000   4,972.3000   5,078   4,650.2650

 

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
  114.5000   149.1000   165.3000   132.8000   132.6110
Long-term debt
  -   -   -   -   1,262.7120
Liabilities to Banks
  -   -   -   -   -
Provisions
  310.3000   548.1000   696.1000   592.1000   573.7000
Liabilities
  1,348   2,871.2000   2,722.9000   2,500.1000   2,328.0670
Share Capital
  1.6000   1.6000   1.6000   1.6000   1.6280
Total Equity
  1,839.4000   1,848.1000   2,208.7000   2,535.1000   2,322.1980
Minority Interests
  70.5000   36.1000   40.7000   42.9000   .9190
Total liabilities equity
  3,258   4,755.4000   4,972.3000   5,078   4,650.2650

 

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
  2,221   2,537.7000   2,928.4000   2,950.8000   2,922.6200
Depreciation (total)
  -   -   -   -   129.0770
Operating Result
  380.3000   300.7000   381.9000   419.2000   445.6000
Interest Income
  -20.8000   -34.3000   -48.1000   -41.5000   -41.3180
Income Before Taxes
  357.7000   256.1000   330.7000   369.3000   404.3730
Income Taxes
  89.2000   11   8.9000   52.2000   81.1200
Minority Interests Profit
  -1.6000   -2.9000   -4.3000   -5   .0590
Net Income
  265.7000   244.5000   314.2000   313.2000   322.8540

 

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
  1.8500   1.7300   2.2200   2.2000   2.2800
Dividend per Share
  0.2000   0.2050   0.2200   0.2500   0.2650

 

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
  362.3000   393.5000   369.7000   417.8000   560.4010
Cash Flow from Investing Activities
  -129.5000   -1,886.8000   -115   -260.2000   -138.6930
Cash Flow from Financing
  -101.4000   1,002.4000   -255.6000   -166.7000   -336.1830
Decrease / Increase in Cash
  89.7000   -462.9000   3   -5.2000   76.6850
Employees
  9,700   11,800   11,900   11,800   11,600