2024-05-03  10:10:00 PM Chg. +8.47 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
464.55USD +1.86% 288,780
Turnover: 66.3 mill.
398.00Bid Size: 100 497.69Ask Size: 100 16.14 bill.USD 2.11% 33.86

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  62.7150   90.5020   91.1980   91.0460   98.5230
Intangible Assets
  160.4810   158.5640   161.0650   147.8510   172.0040
Long-Term Investments
  -   -   -   -   94.8330
Fixed Assets
  607.1770   634.4930   709.4800   719.2270   1,009.4310
Inventories
  673.9670   685.0110   761.3140   837.1290   920.7860
Accounts Receivable
  451.0790   475.9740   478.1330   501.9080   533.8100
Cash and Cash Equivalents
  35.2290   56.0100   80.4960   82.8940   74.4540
Current Assets
  1,181.2650   1,240.1560   1,337.3970   1,441.8060   1,546.7300
Total Assets
  1,788.4420   1,874.6490   2,046.8770   2,161.0330   2,556.1610

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  145.1620   185.4820   230.4760   200.2290   239.6660
Long-term debt
  245.8140   235.6420   22.0850   135.7520   157.7090
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  584.7210   622.9010   495.9000   559.3200   841.3940
Share Capital
  18.3080   18.3410   18.4120   18.4760   18.7680
Total Equity
  1,203.7210   1,251.7480   1,550.9770   1,601.7130   1,714.7670
Minority Interests
  246.4110   245.9200   253.0240   253.8640   279.3400
Total liabilities equity
  1,788.4420   1,874.6490   2,046.8770   2,161.0330   2,556.1610

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  4,113.2390   4,220.7020   4,341.9550   4,546.6530   4,770.3620
Depreciation (total)
  19.1170   -   -   -   -
Operating Result
  336.7480   345.6320   353.8740   372.0820   366.8840
Interest Income
  5.5470   3.7130   6.3630   2.7400   4.0320
Income Before Taxes
  331.2010   341.9190   347.5110   369.3420   362.8520
Income Taxes
  104.6770   105.9360   90.2210   72.8130   67.0770
Minority Interests Profit
  53.5950   53.1730   49.0690   53.5970   49.8250
Net Income
  172.9290   182.8100   208.2210   242.9320   245.9500

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  4.9100   5.1600   5.8100   6.5000   6.5100
Dividend per Share
  2.8000   3.6000   4.6000   5.6000   6.4000

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  221.3830   277.7560   306.5200   170.5570   335.7710
Cash Flow from Investing Activities
  -22.9380   -42.8330   -81.3080   -26.3110   -81.0370
Cash Flow from Financing
  -186.3200   -213.9160   -202.1450   -139.6030   -264.0230
Decrease / Increase in Cash
  10.7820   20.7810   24.4860   2.3980   -8.4400
Employees
  5,000   5,050   5,200   5,200   5,800