2024-06-04  6:03:20 PM Chg. -11.01 Volume Bid6:03:46 PM Ask6:03:46 PM Market Capitalization Dividend Y. P/E Ratio
460.74USD -2.33% 52,899
Turnover: 9.17 mill.
460.05Bid Size: 400 461.42Ask Size: 100 16.01 bill.USD 2.13% 33.57

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  91.1980   91.0460   98.5230   98.2250   111.0190
Intangible Assets
  161.0650   147.8510   172.0040   169.9290   186.8960
Long-Term Investments
  -   -   94.8330   97.8470   114.8080
Fixed Assets
  709.4800   719.2270   1,009.4310   999.9020   1,124.4610
Inventories
  761.3140   837.1290   920.7860   781.2990   1,115.4690
Accounts Receivable
  478.1330   501.9080   533.8100   535.2880   698.4560
Cash and Cash Equivalents
  80.4960   82.8940   74.4540   146.0670   118.2680
Current Assets
  1,337.3970   1,441.8060   1,546.7300   1,484.4450   1,961.4000
Total Assets
  2,046.8770   2,161.0330   2,556.1610   2,484.3470   3,085.8610

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  230.4760   200.2290   239.6660   251.5530   364.1850
Long-term debt
  22.0850   135.7520   157.7090   4.8110   98.1890
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  495.9000   559.3200   841.3940   704.5860   1,088.4460
Share Capital
  18.4120   18.4760   18.7680   18.8510   18.9410
Total Equity
  1,550.9770   1,601.7130   1,714.7670   1,779.7610   1,997.4150
Minority Interests
  253.0240   253.8640   279.3400   293.0830   332.4670
Total liabilities equity
  2,046.8770   2,161.0330   2,556.1610   2,484.3470   3,085.8610

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  4,341.9550   4,546.6530   4,770.3620   5,054.9280   6,280.1920
Depreciation (total)
  -   -   -   -   -
Operating Result
  353.8740   372.0820   366.8840   401.0340   628.5280
Interest Income
  6.3630   2.7400   4.0320   1.2390   .9960
Income Before Taxes
  347.5110   369.3420   362.8520   399.7950   627.5320
Income Taxes
  90.2210   72.8130   67.0770   76.6230   128.7970
Minority Interests Profit
  49.0690   53.5970   49.8250   53.5930   79.7900
Net Income
  208.2210   242.9320   245.9500   269.5790   418.9450

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  5.8100   6.5000   6.5100   7.0300   10.8300
Dividend per Share
  4.6000   5.6000   6.4000   6.9250   7.6250

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  306.5200   170.5570   335.7710   534.3790   349.5660
Cash Flow from Investing Activities
  -81.3080   -26.3110   -81.0370   -16.3420   -148.5770
Cash Flow from Financing
  -202.1450   -139.6030   -264.0230   -448.4930   -228.6020
Decrease / Increase in Cash
  24.4860   2.3980   -8.4400   71.6130   -27.7990
Employees
  5,200   5,200   5,800   -   -