11/11/2024  17:09:55 Chg. +14.50 Volume Bid17:11:09 Ask17:11:09 Market Capitalization Dividend Y. P/E Ratio
385.58USD +3.91% 3,424
Turnover: 1.31 mill.
230.94Bid Size: 301 400.00Ask Size: 207 10.25 bill.USD 0.50% 10.59

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
  876.6600   1,006.1300   1,185.1690   1,448   1,611.7000
Intangible Assets
  157.6990   184.2680   186.9770   288.7000   306.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,348.4340   1,556.9560   1,900.2840   2,392.6000   3,013.4000
Inventories
  1,470.9870   1,772.5870   2,132.7440   2,365.3000   2,433.7000
Accounts Receivable
  308.4620   417.7140   521.9380   529.4000   505
Cash and Cash Equivalents
  45.0080   50.2820   57.2530   31.6000   84
Current Assets
  1,878.8650   2,287.1940   2,782.7820   2,991.4000   3,070.5000
Total Assets
  3,227.2990   3,844.1500   4,683.0660   5,384   6,083.9000

 

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
  70.8710   88.4230   111.3620   126.3000   125.3000
Long-term debt
  606.4630   769.9160   1,028.4760   1,358.2000   1,430.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  220.2000   270.2000   308   374.8000   468
Liabilities
  2,399.1350   2,933.3740   3,599.8480   4,186.8000   4,616.2000
Share Capital
  -   -   -   -   -
Total Equity
  828.1640   910.7760   1,083.2180   1,197.2000   1,467.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,227.2990   3,844.1500   4,683.0660   5,384   6,083.9000

 

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
  7,864.2520   8,678.1570   10,086.5100   11,821.4000   12,672.7000
Depreciation (total)
  41.6000   49.3690   57.7220   75.4000   82.4000
Operating Result
  302.7350   338.3640   408.9860   447   495
Interest Income
  -   -   -   -   -
Income Before Taxes
  262.7040   283.5230   347.0690   337.5000   375.4000
Income Taxes
  -79.7050   -86.4650   -101.8520   -71.8000   -103.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  182.9990   197.0580   245.2170   265.7000   271.5000

 

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
  6.9600   7.7600   9.7800   10.9100   11.7000
Dividend per Share
  -   -   -   -   -

 

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
  74.2090   86.5160   148.8560   519.7000   499.5000
Cash Flow from Investing Activities
  -169.7330   -351.6930   -538.1980   -557.1000   -438
Cash Flow from Financing
  110.6340   270.4510   396.3130   11.7000   -9.1000
Decrease / Increase in Cash
  15.1100   5.2740   6.9710   -25.7000   52.4000
Employees
  9,574   11,170   12,899   13,643   14,320