2024-11-15  10:10:00 PM Chg. -0.95 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
73.97USD -1.27% 3.14 mill.
Turnover: 164.69 mill.
72.46Bid Size: 100 75.09Ask Size: 100 19.85 bill.USD 2.11% 29.12

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
  488   523.1000   547.3000   576.6000   602.7000
Intangible Assets
  232.5000   350   323.5000   333.4000   330.8000
Long-Term Investments
  -   -   -   -   342.4000
Fixed Assets
  -   -   -   -   2,998.1000
Inventories
  477.6000   613.7000   615   676.9000   713.8000
Accounts Receivable
  386.7000   427   465.9000   495.5000   493.6000
Cash and Cash Equivalents
  50.8000   53.9000   79   63   77.3000
Current Assets
  1,015.9000   1,222.9000   1,285.4000   1,370.2000   1,416.2000
Total Assets
  3,419.7000   4,087.8000   4,165.4000   4,449.7000   4,414.3000

 

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
  302.7000   366.6000   375.8000   387.3000   372.1000
Long-term debt
  -   -   -   -   1,014.1000
Liabilities to Banks
  .2000   217   140.3000   214.1000   270.8000
Provisions
  -   -   -   -   -
Liabilities
  1,957   2,469.3000   2,465.2000   2,502   2,604.9000
Share Capital
  756.5000   821.9000   908.2000   962.4000   1,256.8000
Total Equity
  1,453.7000   1,601.7000   1,682.9000   1,932.5000   1,809.4000
Minority Interests
  9   16.8000   17.3000   15.2000   17.2000
Total liabilities equity
  3,419.7000   4,087.8000   4,165.4000   4,449.7000   4,414.3000

 

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
  3,336.8000   3,697.6000   4,014.2000   4,123.4000   4,243.2000
Depreciation (total)
  -   -   -   -   102.7000
Operating Result
  509.8000   540.3000   578.3000   550.5000   603
Interest Income
  -49.3000   -51.2000   -54.6000   -53.3000   -49.7000
Income Before Taxes
  462.7000   491.4000   526.1000   499.4000   554.4000
Income Taxes
  118   142.6000   139.8000   133.6000   145.9000
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   2.5000
Net Income
  370.2000   374.2000   407.8000   389   437.9000

 

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
  1.3950   1.4100   1.5350   1.4700   1.6850
Dividend per Share
  0.5300   0.5750   0.6350   0.6800   0.7400

 

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
  387.5000   340   455   465.2000   503.6000
Cash Flow from Investing Activities
  -129.7000   -537.5000   -109   -239.7000   -131.6000
Cash Flow from Financing
  -261.1000   187.8000   -324.3000   -245.9000   -348.9000
Decrease / Increase in Cash
  11.3000   3.1000   25.1000   -16   14.3000
Employees
  7,500   9,000   9,000   10,000   10,000