5/24/2024  9:59:56 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
362.30USD - 17,990
Turnover: 6.56 mill.
-Bid Size: - -Ask Size: - 13.71 bill.USD 1.20% 26.59

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  52.3000   56.4750   69.8540   83.2900   100.9390
Intangible Assets
  10.2000   11.9950   11.8450   13.3260   13.2230
Long-Term Investments
  -   1.2440   1.2310   1.1720   1.1270
Fixed Assets
  -   255.7240   274.2870   298.5380   318.8140
Inventories
  429.2000   466.9620   474.2750   486.1160   536.4740
Accounts Receivable
  -   51.0140   54.1730   61.4370   76.5970
Cash and Cash Equivalents
  8   14.8300   13.2370   21.9560   29.9400
Current Assets
  577.7000   637.2130   661.7440   695.5570   782.2480
Total Assets
  823.8000   892.9370   936.0310   994.0950   1,101.0620

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  214.6000   236.2940   246.5540   230.7280   245.2490
Long-term debt
  -   319.3090   328.0150   436.9370   508.8150
Liabilities to Banks
  -   -   -   -   -
Provisions
  19.1000   23.5000   29.8000   34.5000   24.6000
Liabilities
  537.6000   648.5850   680.2880   788.8850   877.9160
Share Capital
  .0450   .0440   .0430   .0410   .0400
Total Equity
  286.2000   244.3520   255.7430   205.2100   223.1460
Minority Interests
  -   3.1130   2.6650   2.2870   0.0000
Total liabilities equity
  823.8000   892.9370   936.0310   994.0950   1,101.0620

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  2,079.7000   2,246.5620   2,363.1390   2,570.8030   2,788.1880
Depreciation (total)
  -   14.4950   16.3730   -   -
Operating Result
  165.5000   188.8700   216.2220   255.8590   284.3710
Interest Income
  -6.7000   7.4850   -   -   -
Income Before Taxes
  158.7000   181.3850   208.1500   241.3780   269.1820
Income Taxes
  61.6000   70.5590   80.1370   92.9310   77.9820
Minority Interests Profit
  0.0000   -.3380   .0510   .3520   .2940
Net Income
  97.3000   110.6920   128.2750   148.9550   191.6330

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.1000   2.5000   2.9800   3.5600   4.6900
Dividend per Share
  0.7300   0.8500   1.0000   1.1900   1.4200

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  105.1000   121.8150   146.0500   165.3780   175.3110
Cash Flow from Investing Activities
  -19.9000   -27.8110   -37.7930   -55.6430   -52.2200
Cash Flow from Financing
  -89.5000   -81.9830   -107.8040   -99.6720   -114.4490
Decrease / Increase in Cash
  -4.5000   6.8240   -1.5930   8.7190   7.9840
Employees
  3,600   3,700   3,800   3,900   4,000