2024-05-01  10:10:00 PM Chg. +2.99 Volume Bid1:44:47 AM Ask1:44:47 AM Market Capitalization Dividend Y. P/E Ratio
450.71USD +0.67% 374,990
Turnover: 74.43 mill.
398.00Bid Size: 100 722.75Ask Size: 200 15.29 bill.USD 2.17% 32.85

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  91.0460   98.5230   98.2250   111.0190   125.4240
Intangible Assets
  147.8510   172.0040   169.9290   186.8960   175.1910
Long-Term Investments
  -   94.8330   97.8470   114.8080   132.8020
Fixed Assets
  719.2270   1,009.4310   999.9020   1,124.4610   1,189.4750
Inventories
  837.1290   920.7860   781.2990   1,115.4690   1,370.1730
Accounts Receivable
  501.9080   533.8100   535.2880   698.4560   747.1100
Cash and Cash Equivalents
  82.8940   74.4540   146.0670   118.2680   147.5050
Current Assets
  1,441.8060   1,546.7300   1,484.4450   1,961.4000   2,298.7390
Total Assets
  2,161.0330   2,556.1610   2,484.3470   3,085.8610   3,488.2140

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  200.2290   239.6660   251.5530   364.1850   456.1280
Long-term debt
  135.7520   157.7090   4.8110   98.1890   11.3880
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  559.3200   841.3940   704.5860   1,088.4460   1,239.9360
Share Capital
  18.4760   18.7680   18.8510   18.9410   19.0540
Total Equity
  1,601.7130   1,714.7670   1,779.7610   1,997.4150   2,248.2780
Minority Interests
  253.8640   279.3400   293.0830   332.4670   359.0410
Total liabilities equity
  2,161.0330   2,556.1610   2,484.3470   3,085.8610   3,488.2140

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  4,546.6530   4,770.3620   5,054.9280   6,280.1920   7,274.3440
Depreciation (total)
  -   -   -   -   -
Operating Result
  372.0820   366.8840   401.0340   628.5280   831.5780
Interest Income
  2.7400   4.0320   1.2390   .9960   2.1650
Income Before Taxes
  369.3420   362.8520   399.7950   627.5320   829.4130
Income Taxes
  72.8130   67.0770   76.6230   128.7970   125.7170
Minority Interests Profit
  53.5970   49.8250   53.5930   79.7900   102.5290
Net Income
  242.9320   245.9500   269.5790   418.9450   601.1670

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  6.5000   6.5100   7.0300   10.8300   15.4600
Dividend per Share
  5.6000   6.4000   6.9250   7.6250   8.5500

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  170.5570   335.7710   534.3790   349.5660   571.9640
Cash Flow from Investing Activities
  -26.3110   -81.0370   -16.3420   -148.5770   -33.8360
Cash Flow from Financing
  -139.6030   -264.0230   -448.4930   -228.6020   -503.9580
Decrease / Increase in Cash
  2.3980   -8.4400   71.6130   -27.7990   29.2370
Employees
  5,200   5,800   -   -   -