11/8/2024  10:10:00 PM Chg. +0.96 Volume Bid11:53:28 AM Ask11:53:28 AM Market Capitalization Dividend Y. P/E Ratio
125.79USD +0.77% 512,339
Turnover: 42.21 mill.
121.11Bid Size: 100 200.00Ask Size: 100 10.7 bill.USD 1.11% 18.72

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  122.9000   133.2000   200.8030   248.6270   312.7160
Intangible Assets
  29   23.8000   229.6840   166.5670   298.5500
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   813.0530   794.3660   1,178.1540
Inventories
  923.3000   1,095.1000   1,398.4630   1,328.9670   1,741.7340
Accounts Receivable
  1,401.1000   1,593.2000   2,091.5110   1,759.4910   1,756.4940
Cash and Cash Equivalents
  163.7000   151.6000   180.1430   336.0720   380.7170
Current Assets
  2,580.5000   2,931.7000   3,899.9890   3,649.7810   4,045.1090
Total Assets
  2,963.3000   3,325.9000   4,713.0420   4,444.1470   5,223.2630

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  1,111.8000   1,350   1,585.6060   1,445.1940   1,683.1550
Long-term debt
  -   -   264.2460   638.7980   603.2290
Liabilities to Banks
  52.7000   252.5000   716.3000   92.1000   363.7000
Provisions
  198.1000   185.9000   427.6000   383.9000   463.5000
Liabilities
  1,643.9000   1,914.2000   3,059.0570   2,644.2500   3,247.4650
Share Capital
  .0370   .0380   .0400   .0400   .0410
Total Equity
  1,319.4000   1,411.6000   1,653.9850   1,799.8970   1,975.7980
Minority Interests
  .3000   .4000   .4270   .5160   .0220
Total liabilities equity
  2,963.3000   3,325.9000   4,713.0420   4,444.1470   5,223.2630

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  10,285.5000   10,845.2000   13,839.5900   13,338.3970   14,061.8370
Depreciation (total)
  -   -   91.6990   103.5100   121.2930
Operating Result
  255   240.8000   308.5070   354.5520   379.5960
Interest Income
  -22.9000   -17.1000   -25.1870   -26.2960   -28.9930
Income Before Taxes
  236.6000   238.1000   284.2820   327.1950   356.0640
Income Taxes
  84.2000   85.7000   104.1320   118.5880   121.0590
Minority Interests Profit
  -1.1000   -.0900   -.1160   -.0820   -.0590
Net Income
  151.4000   152.2000   180.0340   208.5250   234.9460

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  4.0800   4.0600   4.6100   5.2800   5.9100
Dividend per Share
  0.0000   0.0000   0.1300   0.5800   0.8500

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  242.8000   35.7000   -234.7720   643.6090   326.9510
Cash Flow from Investing Activities
  -9.6000   -43.8000   -441.6510   -116.1490   -451.9450
Cash Flow from Financing
  -137.5000   -8.4000   701.9250   -355.0670   180.1520
Decrease / Increase in Cash
  96.1000   -12.1000   28.5210   155.9290   44.6450
Employees
  11,000   14,500   64,000   72,500   110,000