2024-05-01  10:10:00 PM Chg. +2.99 Volume Bid10:09:52 AM Ask10:09:52 AM Market Capitalization Dividend Y. P/E Ratio
450.71USD +0.67% 374,990
Turnover: 74.43 mill.
180.29Bid Size: 200 716.62Ask Size: 100 15.29 bill.USD 2.17% 32.85

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
  -   39.5000   42.8000   45.4000   53.4800
Intangible Assets
  -   75.4000   219.5000   203.8000   186.4760
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   633.7320
Inventories
  -   465.3000   546.1000   583.2000   677.9900
Accounts Receivable
  -   327.7000   377.7000   399.6000   434.2340
Cash and Cash Equivalents
  -   15.7000   73.8000   19.5000   24.4470
Current Assets
  -   828.2000   1,015.5000   1,021.1000   1,157.3350
Total Assets
  -   1,268.1000   1,682.1000   1,669.5000   1,791.0670

 

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
  -   127.4000   185   141.1000   173.3600
Long-term debt
  -   -   -   -   303.8850
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  -   266.4000   660   542.2000   659.0280
Share Capital
  -   19.7000   20.4000   20.6000   18.2220
Total Equity
  -   1,001.7000   1,022   1,127.4000   1,132.0390
Minority Interests
  -   198.9000   273.8000   287   248.0790
Total liabilities equity
  -   1,268.1000   1,682.1000   1,669.5000   1,791.0670

 

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
  2,844.6000   2,977.8000   3,431.7000   3,743.3000   3,944.5400
Depreciation (total)
  -   -   -   -   17.9270
Operating Result
  165.6000   199.1000   224.9000   271.2000   305.7470
Interest Income
  -3.5000   -4.5000   -4.7000   -5.8000   5.2060
Income Before Taxes
  162.1000   194.6000   220.2000   265.4000   300.5410
Income Taxes
  50.4000   56.9000   62.6000   77.7000   91.8390
Minority Interests Profit
  -31   -47.3000   -54.3000   -60   57.3150
Net Income
  80.8000   90.5000   103.3000   127.7000   151.3870

 

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
  2.4900   2.7500   2.7000   3.6900   4.3300
Dividend per Share
  2.0400   2.2300   7.4800   1.1500   2.0000

 

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
  152.8000   61.5000   173.3000   150.3000   144.9800
Cash Flow from Investing Activities
  -10.1000   -56.6000   -92.3000   -14.3000   -19.1240
Cash Flow from Financing
  -74.3000   -115.6000   -23.1000   -189   -120.2070
Decrease / Increase in Cash
  68.4000   -110.6000   58.1000   -54.3000   4.9690
Employees
  4,000   4,300   4,600   4,800   5,000