15/11/2024  21:59:51 Chg. -17.82 Volume Bid22:25:00 Ask22:25:00 Market Capitalization Dividend Y. P/E Ratio
358.65USD -4.73% 32,955
Turnover: 4.18 mill.
-Bid Size: - -Ask Size: - 21.28 bill.USD - 32.98

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
  215.1000   237.1000   273.3000   324.9000   321.5830
Intangible Assets
  181.3000   192   220.1000   239.1000   232.3710
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,024.1980
Inventories
  204.3000   212.9000   229.6000   242.8000   246.4300
Accounts Receivable
  358.2000   367.1000   404.6000   431   433.6160
Cash and Cash Equivalents
  308.5000   384   481   440.8000   422.1770
Current Assets
  1,586.6000   1,942.1000   2,257.7000   2,556.2000   2,853.7360
Total Assets
  2,327.7000   2,723.2000   3,168.2000   3,582.6000   3,877.9340

 

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
  64.4000   55.3000   54.7000   65   65.7040
Long-term debt
  -   -   -   -   1,240
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,258.9000   1,496.7000   1,700.8000   1,819.5000   1,983.2680
Share Capital
  -   -   -   -   1.5670
Total Equity
  1,068.8000   1,226.6000   1,467.4000   1,763.2000   1,894.6660
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,327.7000   2,723.2000   3,168.2000   3,582.6000   3,877.9340

 

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
  1,643.4000   1,851.2000   1,843.6000   1,904.2000   1,989.3440
Depreciation (total)
  10.4000   9.7000   13.8000   9.9000   47.8380
Operating Result
  449.9000   528.6000   511.5000   517.3000   517.9080
Interest Income
  -12   -19.4000   -23.9000   -25.7000   -27.1680
Income Before Taxes
  437.9000   509.3000   487.6000   490.1000   490.7400
Income Taxes
  56.1000   76.3000   26.2000   40.1000   59.1200
Minority Interests Profit
  -   -   -   -   -
Net Income
  381.8000   433   461.4000   450   431.6200

 

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
  4.1300   4.7700   5.2500   5.2700   5.1200
Dividend per Share
  -   -   -   -   -

 

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
  457.9000   497.4000   449.3000   484.9000   511.6480
Cash Flow from Investing Activities
  -411.5000   -356   -296.4000   -464.7000   -402.0300
Cash Flow from Financing
  -60.3000   -60.4000   -66.5000   -64.6000   -107.2210
Decrease / Increase in Cash
  -32.6000   75.5000   97   -40.2000   -18.6190
Employees
  5,400   5,700   5,900   6,000   6,200