2024-11-12  10:10:00 PM Chg. -4.28 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
209.59USD -2.00% 865,086
Turnover: 92.39 mill.
209.00Bid Size: 100 213.96Ask Size: 100 13.02 bill.USD 1.43% 21.15

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
  788.8000   884.1000   932.2000   1,322   1,436
Intangible Assets
  387.7000   359   327.9000   299   267
Long-Term Investments
  -   -   -   2   -
Fixed Assets
  -   -   -   2,761   2,782
Inventories
  702.1000   841.6000   896.1000   1,020   1,042
Accounts Receivable
  442.8000   547.2000   458.1000   588   655
Cash and Cash Equivalents
  453   671.6000   973.7000   797   500
Current Assets
  2,478   2,899.9000   2,962.8000   3,329   3,324
Total Assets
  4,981.1000   5,416.4000   5,418.2000   6,090   6,106

 

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
  214.7000   180.6000   146.9000   203   210
Long-term debt
  -   -   -   300   298
Liabilities to Banks
  -   -   -   -   -
Provisions
  8.9000   71.9000   43.2000   77   27
Liabilities
  1,676.4000   1,763.9000   1,633.6000   2,056   2,215
Share Capital
  -   -   -   1   1
Total Equity
  3,304.7000   3,652.5000   3,784.6000   4,034   3,891
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,981.1000   5,416.4000   5,418.2000   6,090   6,106

 

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
  5,481.8000   6,678.8000   6,762.9000   7,450   7,620
Depreciation (total)
  25.4000   28.9000   26.8000   258   294
Operating Result
  845.1000   1,039.4000   1,126.7000   1,130   1,035
Interest Income
  -10.6000   -13.5000   -16.4000   -17   -11
Income Before Taxes
  825.4000   1,015.1000   1,089.3000   1,096   987
Income Taxes
  257.8000   334.1000   339.3000   -320   -285
Minority Interests Profit
  -   -   -   -   -
Net Income
  567.6000   681   750   776   702

 

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
  5.9100   7.3500   8.2100   8.5500   7.9600
Dividend per Share
  0.5000   0.8000   1.6000   1.7000   1.8500

 

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
  688.7000   885.3000   1,018.9000   907   894
Cash Flow from Investing Activities
  -299.4000   -249.6000   -113.1000   -488   -689
Cash Flow from Financing
  -512.6000   -407.7000   -594.8000   -599   -421
Decrease / Increase in Cash
  -110.1000   218.6000   302.1000   -177   -297
Employees
  24,000   25,000   23,000   23,000   25,000