2024-06-04  9:59:55 PM Chg. -6.81 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
354.09USD -1.89% 27,109
Turnover: 9.63 mill.
-Bid Size: - -Ask Size: - 13.57 bill.USD 1.21% 26.33

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
  56.4750   69.8540   83.2900   100.9390   106.9640
Intangible Assets
  11.9950   11.8450   13.3260   13.2230   12.0040
Long-Term Investments
  1.2440   1.2310   1.1720   1.1270   1.2130
Fixed Assets
  255.7240   274.2870   298.5380   318.8140   325.6270
Inventories
  466.9620   474.2750   486.1160   536.4740   672.5790
Accounts Receivable
  51.0140   54.1730   61.4370   76.5970   69.4930
Cash and Cash Equivalents
  14.8300   13.2370   21.9560   29.9400   16.3580
Current Assets
  637.2130   661.7440   695.5570   782.2480   915.2440
Total Assets
  892.9370   936.0310   994.0950   1,101.0620   1,240.8710

 

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
  236.2940   246.5540   230.7280   245.2490   237.8350
Long-term debt
  319.3090   328.0150   436.9370   508.8150   657.5930
Liabilities to Banks
  -   -   -   -   -
Provisions
  23.5000   29.8000   34.5000   24.6000   29.4000
Liabilities
  648.5850   680.2880   788.8850   877.9160   1,017.2810
Share Capital
  .0440   .0430   .0410   .0400   .0400
Total Equity
  244.3520   255.7430   205.2100   223.1460   223.5900
Minority Interests
  3.1130   2.6650   2.2870   0.0000   0.0000
Total liabilities equity
  892.9370   936.0310   994.0950   1,101.0620   1,240.8710

 

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
  2,246.5620   2,363.1390   2,570.8030   2,788.1880   2,998.0970
Depreciation (total)
  14.4950   16.3730   -   -   -
Operating Result
  188.8700   216.2220   255.8590   284.3710   313.8890
Interest Income
  7.4850   -   -   -   -
Income Before Taxes
  181.3850   208.1500   241.3780   269.1820   292.9930
Income Taxes
  70.5590   80.1370   92.9310   77.9820   58.7740
Minority Interests Profit
  -.3380   .0510   .3520   .2940   0.0000
Net Income
  110.6920   128.2750   148.9550   191.6330   234.4610

 

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
  2.5000   2.9800   3.5600   4.6900   5.8200
Dividend per Share
  0.8500   1.0000   1.1900   1.4200   1.7200

 

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
  121.8150   146.0500   165.3780   175.3110   118.6560
Cash Flow from Investing Activities
  -27.8110   -37.7930   -55.6430   -52.2200   -34.1580
Cash Flow from Financing
  -81.9830   -107.8040   -99.6720   -114.4490   -97.5710
Decrease / Increase in Cash
  6.8240   -1.5930   8.7190   7.9840   -13.5820
Employees
  3,700   3,800   3,900   4,000   4,000