2024-04-18  10:10:00 PM Chg. -2.01 Volume Bid10:09:52 AM Ask10:09:52 AM Market Capitalization Dividend Y. P/E Ratio
401.93USD -0.50% 219,784
Turnover: 46.51 mill.
160.78Bid Size: 200 639.06Ask Size: 100 13.64 bill.USD 2.44% 29.30

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  98.5230   98.2250   111.0190   125.4240   136.2300
Intangible Assets
  172.0040   169.9290   186.8960   175.1910   218.1460
Long-Term Investments
  94.8330   97.8470   114.8080   132.8020   146.2380
Fixed Assets
  1,009.4310   999.9020   1,124.4610   1,189.4750   1,337.2510
Inventories
  920.7860   781.2990   1,115.4690   1,370.1730   1,347.2890
Accounts Receivable
  533.8100   535.2880   698.4560   747.1100   797.8320
Cash and Cash Equivalents
  74.4540   146.0670   118.2680   147.5050   210.1120
Current Assets
  1,546.7300   1,484.4450   1,961.4000   2,298.7390   2,391.9310
Total Assets
  2,556.1610   2,484.3470   3,085.8610   3,488.2140   3,729.1820

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  239.6660   251.5530   364.1850   456.1280   369.3960
Long-term debt
  157.7090   4.8110   98.1890   11.3880   27.6140
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  841.3940   704.5860   1,088.4460   1,239.9360   1,112.9920
Share Capital
  18.7680   18.8510   18.9410   19.0540   19.3530
Total Equity
  1,714.7670   1,779.7610   1,997.4150   2,248.2780   2,616.1900
Minority Interests
  279.3400   293.0830   332.4670   359.0410   386.3510
Total liabilities equity
  2,556.1610   2,484.3470   3,085.8610   3,488.2140   3,729.1820

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  4,770.3620   5,054.9280   6,280.1920   7,274.3440   7,283.7670
Depreciation (total)
  -   -   -   -   -
Operating Result
  366.8840   401.0340   628.5280   831.5780   794.8100
Interest Income
  4.0320   1.2390   .9960   2.1650   4.9200
Income Before Taxes
  362.8520   399.7950   627.5320   829.4130   789.8900
Income Taxes
  67.0770   76.6230   128.7970   125.7170   155.7510
Minority Interests Profit
  49.8250   53.5930   79.7900   102.5290   97.8020
Net Income
  245.9500   269.5790   418.9450   601.1670   536.3370

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  6.5100   7.0300   10.8300   15.4600   13.7200
Dividend per Share
  6.4000   6.9250   7.6250   8.5500   9.8000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  335.7710   534.3790   349.5660   571.9640   561.9540
Cash Flow from Investing Activities
  -81.0370   -16.3420   -148.5770   -33.8360   -41.3430
Cash Flow from Financing
  -264.0230   -448.4930   -228.6020   -503.9580   -460.0760
Decrease / Increase in Cash
  -8.4400   71.6130   -27.7990   29.2370   62.6070
Employees
  5,800   -   -   -   -