06/11/2024  18:38:53 Chg. +1.01 Volume Bid18:40:13 Ask18:40:48 Market Capitalization Dividend Y. P/E Ratio
379.10USD +0.27% 76,450
Turnover: 14.29 mill.
379.18Bid Size: 1 379.46Ask Size: 1 95.51 bill.USD 0.64% 40.56

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
  956.5000   965.9000   1,021.4000   1,021.0300   1,041.8620
Intangible Assets
  305.9000   347.6000   313.3000   289.1270   255.3710
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   3,139.2720   3,132.9810
Inventories
  926.8000   920.3000   970.8000   1,033.5270   1,018.5300
Accounts Receivable
  989.9000   1,032.5000   1,097.8000   1,130.5650   1,114.2750
Cash and Cash Equivalents
  32.7000   862.6000   744.9000   40.7320   205.7440
Current Assets
  2,261.6000   3,149.2000   3,158.7000   2,566.7800   2,658.8740
Total Assets
  5,229.3000   6,234.7000   6,382.5000   5,706.0520   5,791.8550

 

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
  965.1000   923   998.5000   1,042.1820   1,157.5610
Long-term debt
  -   -   -   1,122.7150   1,920.1960
Liabilities to Banks
  346.3000   69   96.6000   679.4000   39.5000
Provisions
  -   -   -   -   -
Liabilities
  3,712.4000   4,442.9000   4,608   4,709.5820   4,923.9450
Share Capital
  107.5000   111.6000   112.9000   343.5750   347.2830
Total Equity
  1,516.9000   1,791.8000   1,774.5000   996.4700   867.9100
Minority Interests
  0.0000   0.0000   0.0000   -   -
Total liabilities equity
  5,229.3000   6,234.7000   6,382.5000   5,706.0520   5,791.8550

 

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
  8,765.7000   9,534.5000   10,185.5000   11,129.5330   11,339.3040
Depreciation (total)
  -   -   -   198.9450   198.5620
Operating Result
  775.5000   937.3000   1,146.4000   -   -
Interest Income
  -38.8000   -39.9000   -59.5000   67.2000   63.1900
Income Before Taxes
  741.5000   907.3000   1,086   1,258.2260   1,548.9660
Income Taxes
  299.7000   276.3000   333.4000   392.3390   495.1170
Minority Interests Profit
  0.0000   0.0000   0.0000   -   -
Net Income
  441.9000   631   752.6000   865.8870   1,053.8490

 

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
  1.4070   2.0500   2.4700   2.9833   3.7933
Dividend per Share
  0.4870   0.5200   0.6670   0.7333   0.8933

 

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
  735.8000   887.9000   1,083.8000   1,081.5280   1,447.4630
Cash Flow from Investing Activities
  -277.8000   -342.5000   -338.3000   -310.0500   -288.6330
Cash Flow from Financing
  -475.2000   286.6000   -853.3000   -1,467.0750   -980.3530
Decrease / Increase in Cash
  -25.9000   829.9000   -117.7000   -704.1570   165.0120
Employees
  32,988   34,154   37,633   39,674   40,706