6/4/2024  10:10:00 PM Chg. -11.84 Volume Bid6/4/2024 Ask6/4/2024 Market Capitalization Dividend Y. P/E Ratio
459.90USD -2.51% 266,307
Turnover: 61.31 mill.
398.00Bid Size: 100 733.20Ask Size: 200 15.98 bill.USD 2.13% 33.52

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  39.5000   42.8000   45.4000   53.4800   62.7150
Intangible Assets
  75.4000   219.5000   203.8000   186.4760   160.4810
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   633.7320   607.1770
Inventories
  465.3000   546.1000   583.2000   677.9900   673.9670
Accounts Receivable
  327.7000   377.7000   399.6000   434.2340   451.0790
Cash and Cash Equivalents
  15.7000   73.8000   19.5000   24.4470   35.2290
Current Assets
  828.2000   1,015.5000   1,021.1000   1,157.3350   1,181.2650
Total Assets
  1,268.1000   1,682.1000   1,669.5000   1,791.0670   1,788.4420

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  127.4000   185   141.1000   173.3600   145.1620
Long-term debt
  -   -   -   303.8850   245.8140
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  266.4000   660   542.2000   659.0280   584.7210
Share Capital
  19.7000   20.4000   20.6000   18.2220   18.3080
Total Equity
  1,001.7000   1,022   1,127.4000   1,132.0390   1,203.7210
Minority Interests
  198.9000   273.8000   287   248.0790   246.4110
Total liabilities equity
  1,268.1000   1,682.1000   1,669.5000   1,791.0670   1,788.4420

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  2,977.8000   3,431.7000   3,743.3000   3,944.5400   4,113.2390
Depreciation (total)
  -   -   -   17.9270   19.1170
Operating Result
  199.1000   224.9000   271.2000   305.7470   336.7480
Interest Income
  -4.5000   -4.7000   -5.8000   5.2060   5.5470
Income Before Taxes
  194.6000   220.2000   265.4000   300.5410   331.2010
Income Taxes
  56.9000   62.6000   77.7000   91.8390   104.6770
Minority Interests Profit
  -47.3000   -54.3000   -60   57.3150   53.5950
Net Income
  90.5000   103.3000   127.7000   151.3870   172.9290

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  2.7500   2.7000   3.6900   4.3300   4.9100
Dividend per Share
  2.2300   7.4800   1.1500   2.0000   2.8000

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  61.5000   173.3000   150.3000   144.9800   221.3830
Cash Flow from Investing Activities
  -56.6000   -92.3000   -14.3000   -19.1240   -22.9380
Cash Flow from Financing
  -115.6000   -23.1000   -189   -120.2070   -186.3200
Decrease / Increase in Cash
  -110.6000   58.1000   -54.3000   4.9690   10.7820
Employees
  4,300   4,600   4,800   5,000   5,000