2024-05-02  5:41:45 PM Chg. -4.6600 Volume Bid5:42:29 PM Ask5:42:29 PM Market Capitalization Dividend Y. P/E Ratio
397.4500USD -1.16% 192,917
Turnover: 41.9 mill.
397.3800Bid Size: 400 397.8500Ask Size: 100 19.16 bill.USD - 15.16

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
  847.6000   1,004.3580   1,189.4530   1,226.0290   1,205.5240
Intangible Assets
  -   -   -   4.3170   3.3910
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  855.7450   1,015.6410   1,214.9440   1,276.3110   2,808.5550
Inventories
  761.7930   943.9750   1,096.4240   1,214.3290   1,293.7010
Accounts Receivable
  64.9920   88.6310   99.7190   136.1680   139.3370
Cash and Cash Equivalents
  345.8400   385.0100   277.4450   409.2510   392.3250
Current Assets
  1,375.1730   1,536.2370   1,693.7430   1,914.8610   2,055.3170
Total Assets
  2,230.9180   2,551.8780   2,908.6870   3,191.1720   4,863.8720

 

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
  196.1740   259.5180   325.7580   404.0160   414.0090
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  223.9000   246.9000   347.4000   361.7000   503.7000
Liabilities
  788.0320   1,001.6600   1,134.4700   1,370.9540   2,961.7780
Share Capital
  .6410   .6270   .6140   .5920   .5730
Total Equity
  1,442.8860   1,550.2180   1,774.2170   1,820.2180   1,902.0940
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,230.9180   2,551.8780   2,908.6870   3,191.1720   4,863.8720

 

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
  3,924.1160   4,854.7370   5,884.5060   6,716.6150   7,398.0680
Depreciation (total)
  165.0490   210.2950   252.7130   279.4720   295.5990
Operating Result
  506.2970   654.8240   785.2910   854.0800   901.0940
Interest Income
  -1.1430   -.8900   -1.5680   -5.0610   -5.0560
Income Before Taxes
  507.4400   655.7140   786.8590   859.1410   906.1500
Income Taxes
  187.4320   245.9540   231.6250   200.5820   200.2050
Minority Interests Profit
  -   -   -   -   -
Net Income
  320.0080   409.7600   555.2340   658.5590   705.9450

 

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
  5.0000   6.5500   9.0200   11.0000   12.2100
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
  375.8740   634.6850   779.3660   956.1270   1,101.2930
Cash Flow from Investing Activities
  -278.9580   -273.7470   -530.7140   -215.1070   -471.4800
Cash Flow from Financing
  -140.2250   -321.7680   -356.2170   -609.2140   -646.7390
Decrease / Increase in Cash
  -43.3090   39.1700   -107.5650   131.8060   -16.9260
Employees
  8,100   9,700   11,600   13,700   16,000