14/11/2024  17:32:51 Chg. +0.1500 Volume Bid17:32:52 Ask17:32:52 Market Capitalization Dividend Y. P/E Ratio
62.9400USD +0.24% 254,303
Turnover: 11.9 mill.
62.8800Bid Size: 800 62.9400Ask Size: 800 8.77 bill.USD 4.45% -

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
  233.6000   218   230.4000   236.3000   237.4890
Intangible Assets
  500.6000   467.3000   416.7000   376   324.5280
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,813.0420
Inventories
  364.2000   334   316   348.8000   339.5720
Accounts Receivable
  961.3000   1,034.6000   1,030   1,093.6000   1,094.6730
Cash and Cash Equivalents
  727.8000   641.7000   849.7000   682.4000   893.1670
Current Assets
  2,221   2,253.7000   2,508.2000   2,480.5000   2,719.1000
Total Assets
  4,093.2000   4,130.8000   4,325.4000   4,402.3000   4,532.1420

 

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
  132.5000   134.9000   139.9000   198.8000   212.5490
Long-term debt
  -   -   -   -   1,559.8950
Liabilities to Banks
  14.6000   180.4000   224.4000   8.3000   252.5000
Provisions
  933   997.1000   596.2000   727.8000   609.9000
Liabilities
  2,477.8000   2,713.3000   2,818   2,674.5000   3,066.4780
Share Capital
  104.8000   104.8000   104.8000   104.8000   104.8470
Total Equity
  1,615.4000   1,417.5000   1,507.4000   1,682.3000   1,465.6640
Minority Interests
  0.0000   0.0000   0.0000   45.4000   42.7300
Total liabilities equity
  4,093.2000   4,130.8000   4,325.4000   4,402.3000   4,532.1420

 

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
  4,002.2000   4,285.6000   4,089   4,082.2000   4,277.2070
Depreciation (total)
  50.4000   82.4000   92.4000   125.9000   157.9660
Operating Result
  587.9000   593.4000   551.8000   467.1000   635.3750
Interest Income
  -76.4000   -82.2000   -84.8000   -100.7000   -89.3390
Income Before Taxes
  507.7000   486.4000   453.4000   351.8000   539.9880
Income Taxes
  110   101   117.4000   67.9000   126.6780
Minority Interests Profit
  0.0000   0.0000   0.0000   2.3000   -2.6200
Net Income
  397.8000   385.4000   336   286.2000   415.9300

 

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
  2.8600   2.8800   2.5800   2.2000   3.2400
Dividend per Share
  1.0000   1.2000   1.4400   1.6000   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
  368   396.1000   534.8000   401.1000   454.4110
Cash Flow from Investing Activities
  -104.2000   -107.6000   -106.2000   -217.7000   -.4850
Cash Flow from Financing
  -170.6000   -375.7000   -219.4000   -341   -230.9560
Decrease / Increase in Cash
  91.8000   -86.1000   208   167.3000   210.7180
Employees
  5,800   5,900   5,500   5,000   5,200