2024-11-08  10:10:00 PM Chg. -0.72 Volume Bid10:09:40 AM Ask10:09:40 AM Market Capitalization Dividend Y. P/E Ratio
402.07USD -0.18% 124,778
Turnover: 22.13 mill.
160.83Bid Size: 200 639.29Ask Size: 100 5.35 bill.USD 0.45% 9.37

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  1,033.9810   1,125.8830   1,318.9590   1,347.8350   1,547.1000
Intangible Assets
  307.5880   284.8760   285.6320   259.6300   253.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,211.9740   2,311.3160   2,541.8790   2,598.7090   3,053.9000
Inventories
  1,737.7510   1,651.8150   1,763.2930   1,844.0590   1,901.7000
Accounts Receivable
  157.7680   173.3640   188.6110   193.9810   225.1000
Cash and Cash Equivalents
  13.0370   20.9920   28.7870   15.9320   23.8000
Current Assets
  2,202.9550   2,150.5870   2,329.1860   2,402.3660   2,516.3000
Total Assets
  4,414.9290   4,461.9030   4,871.0650   5,001.0750   5,570.2000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  280.4230   356.0990   412.9810   419.3500   527.5000
Long-term debt
  1,203.4360   1,212.8090   1,318.1840   1,281.4890   1,432.1000
Liabilities to Banks
  55.2000   76.4000   79.6000   93.1000   59.1000
Provisions
  150.8000   161.5000   124.4000   134.7000   145.7000
Liabilities
  3,496.6770   3,531.7030   3,746.7830   3,905.3810   4,314.5000
Share Capital
  .2570   .2570   .2550   .2550   .3000
Total Equity
  918.2520   930.2000   1,124.2820   1,095.6940   1,255.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,414.9290   4,461.9030   4,871.0650   5,001.0750   5,570.2000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  10,632.5050   10,887.6120   11,123.7210   11,601.3580   12,043.8000
Depreciation (total)
  47.2390   51.2340   57.9360   67.0700   71.6000
Operating Result
  278.3380   340.2340   341.8720   341.0830   363.7000
Interest Income
  96.1670   112.8630   122.8690   135.6800   136.5000
Income Before Taxes
  182.1710   227.3710   219.0030   205.4030   227.3000
Income Taxes
  88.1720   80.3060   5.5610   47.6000   53.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  93.9990   147.0650   213.4420   157.7720   174

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  3.9100   6.6700   10.0800   7.8300   9.3500
Dividend per Share
  0.8300   0.9100   0.9700   1.0400   1.0900

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  141.0470   384.8570   198.9250   269.9780   370.9000
Cash Flow from Investing Activities
  -284.5020   -174.0400   -312.5980   -168.0010   -291.6000
Cash Flow from Financing
  121.0090   -205.0070   121.4760   -109.5430   -67
Decrease / Increase in Cash
  -27.9380   7.9550   7.7950   -10.9110   9.3000
Employees
  12,886   13,500   14,108   14,570   15,296