2024-11-08  9:59:59 PM Chg. +2.10 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
371.08USD +0.57% 15,013
Turnover: 5.56 mill.
-Bid Size: - -Ask Size: - 9.89 bill.USD 0.52% 10.21

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  816.7450   876.6600   1,006.1300   1,185.1690   1,448
Intangible Assets
  150.8920   157.6990   184.2680   186.9770   288.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,265.4230   1,348.4340   1,556.9560   1,900.2840   2,392.6000
Inventories
  1,249.6590   1,470.9870   1,772.5870   2,132.7440   2,365.3000
Accounts Receivable
  295.3790   308.4620   417.7140   521.9380   529.4000
Cash and Cash Equivalents
  29.8980   45.0080   50.2820   57.2530   31.6000
Current Assets
  1,615.5090   1,878.8650   2,287.1940   2,782.7820   2,991.4000
Total Assets
  2,880.9320   3,227.2990   3,844.1500   4,683.0660   5,384

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  70.8530   70.8710   88.4230   111.3620   126.3000
Long-term debt
  609.0660   606.4630   769.9160   1,028.4760   1,358.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  199.1000   220.2000   270.2000   308   374.8000
Liabilities
  2,207.8270   2,399.1350   2,933.3740   3,599.8480   4,186.8000
Share Capital
  -   -   -   -   -
Total Equity
  673.1050   828.1640   910.7760   1,083.2180   1,197.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,880.9320   3,227.2990   3,844.1500   4,683.0660   5,384

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  5,390.3260   7,864.2520   8,678.1570   10,086.5100   11,821.4000
Depreciation (total)
  26.3630   41.6000   49.3690   57.7220   75.4000
Operating Result
  231.8990   302.7350   338.3640   408.9860   447
Interest Income
  -   -   -   -   -
Income Before Taxes
  210.4950   262.7040   283.5230   347.0690   337.5000
Income Taxes
  -74.9550   -79.7050   -86.4650   -101.8520   -71.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  138.7200   182.9990   197.0580   245.2170   265.7000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  5.3100   6.9600   7.7600   9.7800   10.9100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  30.3190   74.2090   86.5160   148.8560   519.7000
Cash Flow from Investing Activities
  -736.3320   -169.7330   -351.6930   -538.1980   -557.1000
Cash Flow from Financing
  712.2250   110.6340   270.4510   396.3130   11.7000
Decrease / Increase in Cash
  6.2120   15.1100   5.2740   6.9710   -25.7000
Employees
  8,827   9,574   11,170   12,899   13,643