2024-05-01  10:10:00 PM Chg. +2.99 Volume Bid1:00:05 PM Ask1:00:05 PM Market Capitalization Dividend Y. P/E Ratio
450.71USD +0.67% 374,990
Turnover: 74.43 mill.
398.00Bid Size: 100 716.62Ask Size: 100 15.29 bill.USD 2.17% 32.85

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  53.4800   62.7150   90.5020   91.1980   91.0460
Intangible Assets
  186.4760   160.4810   158.5640   161.0650   147.8510
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  633.7320   607.1770   634.4930   709.4800   719.2270
Inventories
  677.9900   673.9670   685.0110   761.3140   837.1290
Accounts Receivable
  434.2340   451.0790   475.9740   478.1330   501.9080
Cash and Cash Equivalents
  24.4470   35.2290   56.0100   80.4960   82.8940
Current Assets
  1,157.3350   1,181.2650   1,240.1560   1,337.3970   1,441.8060
Total Assets
  1,791.0670   1,788.4420   1,874.6490   2,046.8770   2,161.0330

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  173.3600   145.1620   185.4820   230.4760   200.2290
Long-term debt
  303.8850   245.8140   235.6420   22.0850   135.7520
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  659.0280   584.7210   622.9010   495.9000   559.3200
Share Capital
  18.2220   18.3080   18.3410   18.4120   18.4760
Total Equity
  1,132.0390   1,203.7210   1,251.7480   1,550.9770   1,601.7130
Minority Interests
  248.0790   246.4110   245.9200   253.0240   253.8640
Total liabilities equity
  1,791.0670   1,788.4420   1,874.6490   2,046.8770   2,161.0330

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  3,944.5400   4,113.2390   4,220.7020   4,341.9550   4,546.6530
Depreciation (total)
  17.9270   19.1170   -   -   -
Operating Result
  305.7470   336.7480   345.6320   353.8740   372.0820
Interest Income
  5.2060   5.5470   3.7130   6.3630   2.7400
Income Before Taxes
  300.5410   331.2010   341.9190   347.5110   369.3420
Income Taxes
  91.8390   104.6770   105.9360   90.2210   72.8130
Minority Interests Profit
  57.3150   53.5950   53.1730   49.0690   53.5970
Net Income
  151.3870   172.9290   182.8100   208.2210   242.9320

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  4.3300   4.9100   5.1600   5.8100   6.5000
Dividend per Share
  2.0000   2.8000   3.6000   4.6000   5.6000

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  144.9800   221.3830   277.7560   306.5200   170.5570
Cash Flow from Investing Activities
  -19.1240   -22.9380   -42.8330   -81.3080   -26.3110
Cash Flow from Financing
  -120.2070   -186.3200   -213.9160   -202.1450   -139.6030
Decrease / Increase in Cash
  4.9690   10.7820   20.7810   24.4860   2.3980
Employees
  5,000   5,000   5,050   5,200   5,200