2024-11-14  10:10:00 PM Chg. -2.29 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
247.61USD -0.92% 793,084
Turnover: 130.81 mill.
236.01Bid Size: 100 250.99Ask Size: 100 70.11 bill.USD 0.87% 51.37

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
  1,148.3000   2,295.4000   2,409.1000   2,882   3,050.6000
Intangible Assets
  282.5000   4,275.2000   4,044.1000   4,785.3000   4,456.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   14,595.6000
Inventories
  447.6000   1,069.6000   1,088.1000   1,321.9000   1,466.9000
Accounts Receivable
  999.6000   2,095.3000   2,225.1000   2,568   2,626.7000
Cash and Cash Equivalents
  242.3000   1,843.6000   1,157.8000   339.2000   209.6000
Current Assets
  1,869.9000   5,396   4,892   4,698.4000   4,871.1000
Total Assets
  4,872.2000   18,240.8000   17,573.2000   19,636.5000   19,466.7000

 

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
  349.3000   815.7000   879.7000   1,021.9000   1,162.4000
Long-term debt
  -   -   -   -   4,864
Liabilities to Banks
  189.2000   1,023   805.8000   861   1,705.4000
Provisions
  -   -   -   -   -
Liabilities
  2,739.2000   12,499.7000   11,412.2000   12,227.1000   12,084.6000
Share Capital
  333.1000   336.1000   342.1000   345.1000   347.7000
Total Equity
  2,129.2000   5,666.7000   6,077   7,344.3000   7,382.1000
Minority Interests
  3.8000   74.4000   83.1000   65.1000   66.2000
Total liabilities equity
  4,872.2000   18,240.8000   17,573.2000   19,636.5000   19,466.7000

 

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
  6,089.7000   6,798.5000   11,838.7000   13,253.4000   14,280.5000
Depreciation (total)
  -   -   -   -   872
Operating Result
  806.8000   753.8000   1,289.3000   1,560.6000   1,955
Interest Income
  -59.1000   -74.2000   -276.7000   -262.3000   -256.6000
Income Before Taxes
  747.7000   679.6000   1,012.6000   1,298.3000   1,698.4000
Income Taxes
  216.6000   216.3000   311.3000   324.7000   476.2000
Minority Interests Profit
  -.8000   -.8000   2.3000   -5.8000   19.4000
Net Income
  530.3000   462.5000   703.6000   967.8000   1,202.8000

 

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
  2.2700   1.9500   2.4100   3.2300   4.0100
Dividend per Share
  0.6400   0.7250   0.8300   0.9650   1.1550

 

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
  950.4000   685.5000   1,203   1,559.8000   1,815.6000
Cash Flow from Investing Activities
  -303.6000   -2,024.3000   -487.9000   -2,087.7000   -848.3000
Cash Flow from Financing
  -462.2000   2,933.8000   -1,393.6000   -292.6000   -1,071
Decrease / Increase in Cash
  168.7000   1,601.3000   -685.8000   -818.6000   -129.6000
Employees
  26,500   40,200   40,860   45,415   47,000