11/12/2024  10:00:00 PM Chg. -0.9700 Volume Bid10:40:49 PM Ask10:40:49 PM Market Capitalization Dividend Y. P/E Ratio
38.3900USD -2.46% 1.91 mill.
Turnover: 53.36 mill.
37.5800Bid Size: 500 38.3500Ask Size: 100 9.98 bill.USD 2.93% 10.97

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
  629.9870   696.5670   811.5760   913.0890   1,220.1620
Intangible Assets
  245.5250   215.1170   584.2310   743.7690   928.7520
Long-Term Investments
  -   -   183.4670   208.4040   179.1690
Fixed Assets
  3,256.0750   3,307.1250   4,735.6050   5,544.7380   6,872.4530
Inventories
  1,433.8470   1,556.5520   1,935.2370   2,380.7830   2,836.0750
Accounts Receivable
  601.4220   590.1600   860.5490   1,027.1060   1,154.0830
Cash and Cash Equivalents
  114.6050   87.3970   227.4000   279.7660   331.7610
Current Assets
  2,317.4170   2,340.7120   3,567.5940   3,822.1340   4,520.9490
Total Assets
  5,573.4920   5,647.8370   8,303.1990   9,366.8720   11,393.4020

 

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
  400.2020   415.5880   633.7730   788.6130   942.3980
Long-term debt
  1,801.0470   1,528.6680   3,275.6620   3,277.6200   4,188.6740
Liabilities to Banks
  -   -   -   -   -
Provisions
  181.7000   127.2000   199.7000   252.4000   311.4000
Liabilities
  2,852.8350   2,533.1550   4,860.2500   5,160.2190   6,554.6500
Share Capital
  3.0350   3.0550   3.0750   3.0910   3.1840
Total Equity
  2,720.6570   3,114.6820   3,442.9490   4,206.6530   4,838.7520
Minority Interests
  -   -   -   8.4840   56.4540
Total liabilities equity
  5,573.4920   5,647.8370   8,303.1990   9,366.8720   11,393.4020

 

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
  6,740.0640   7,192.6330   8,584.0310   9,736.9090   11,876.6740
Depreciation (total)
  120.7190   122.1200   191.4330   219.5460   274.2130
Operating Result
  649.8680   704.6270   763.3980   847.3180   882.2410
Interest Income
  -64.5420   -57.8600   -88.2630   101.6400   146.3770
Income Before Taxes
  587.8880   649.0300   677.2810   766.6270   743.4310
Income Taxes
  204.2640   219.7030   220.5660   235.5600   191.3950
Minority Interests Profit
  -   -   -   -3.5160   3.0500
Net Income
  381.5190   423.2230   463.9750   533.7440   480.1180

 

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
  1.2600   1.3900   1.5100   1.7300   1.5300
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
  370.8970   529.8370   635.0140   518.9000   710.7390
Cash Flow from Investing Activities
  -920.9940   -329.9930   -1,709.9280   -384.5950   -1,458.9390
Cash Flow from Financing
  519.0030   -224.0920   1,225.7370   -112.5670   882.9950
Decrease / Increase in Cash
  -35.8830   -27.2080   147.1190   45.2500   57.4840
Employees
  29,500   31,100   42,500   43,000   51,000