11/14/2024  4:51:09 PM Chg. +0.1900 Volume Bid4:51:10 PM Ask4:51:10 PM Market Capitalization Dividend Y. P/E Ratio
62.9800USD +0.30% 212,220
Turnover: 10.28 mill.
62.9400Bid Size: 800 63.0000Ask Size: 800 8.77 bill.USD 4.45% -

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
  218   230.4000   236.3000   237.4890   237.5270
Intangible Assets
  467.3000   416.7000   376   324.5280   280.8070
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   1,813.0420   1,855.1190
Inventories
  334   316   348.8000   339.5720   384.4920
Accounts Receivable
  1,034.6000   1,030   1,093.6000   1,094.6730   1,217.8500
Cash and Cash Equivalents
  641.7000   849.7000   682.4000   893.1670   976.7500
Current Assets
  2,253.7000   2,508.2000   2,480.5000   2,719.1000   2,865.5980
Total Assets
  4,130.8000   4,325.4000   4,402.3000   4,532.1420   4,720.7170

 

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
  134.9000   139.9000   198.8000   212.5490   241.2100
Long-term debt
  -   -   -   1,559.8950   1,547.1150
Liabilities to Banks
  180.4000   224.4000   8.3000   252.5000   164.6000
Provisions
  997.1000   596.2000   727.8000   609.9000   658.9000
Liabilities
  2,713.3000   2,818   2,674.5000   3,066.4780   3,056.8150
Share Capital
  104.8000   104.8000   104.8000   104.8470   104.8470
Total Equity
  1,417.5000   1,507.4000   1,682.3000   1,465.6640   1,663.9020
Minority Interests
  0.0000   0.0000   45.4000   42.7300   40.1700
Total liabilities equity
  4,130.8000   4,325.4000   4,402.3000   4,532.1420   4,720.7170

 

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
  4,285.6000   4,089   4,082.2000   4,277.2070   4,447.5090
Depreciation (total)
  82.4000   92.4000   125.9000   157.9660   155.3270
Operating Result
  593.4000   551.8000   467.1000   635.3750   691.9330
Interest Income
  -82.2000   -84.8000   -100.7000   -89.3390   -93.9770
Income Before Taxes
  486.4000   453.4000   351.8000   539.9880   603.9150
Income Taxes
  101   117.4000   67.9000   126.6780   157.0430
Minority Interests Profit
  0.0000   0.0000   2.3000   -2.6200   -4.9660
Net Income
  385.4000   336   286.2000   415.9300   451.8380

 

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
  2.8800   2.5800   2.2000   3.2400   3.6100
Dividend per Share
  1.2000   1.4400   1.6000   1.7200   1.8400

 

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
  396.1000   534.8000   401.1000   454.4110   552.4450
Cash Flow from Investing Activities
  -107.6000   -106.2000   -217.7000   -.4850   -103.6470
Cash Flow from Financing
  -375.7000   -219.4000   -341   -230.9560   -346.4570
Decrease / Increase in Cash
  -86.1000   208   167.3000   210.7180   83.5830
Employees
  5,900   5,500   5,000   5,200   5,000