6/24/2019  9:59:30 PM Chg. -1.53 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
117.66USD -1.28% 8,907
Turnover: 1.05 mill.
-Bid Size: - -Ask Size: - 2.73 bill.USD 0.97% 10.80

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
  816.7000   876.7000   1,006.1000   1,185.2000   1,448
Intangible Assets
  150.9000   157.7000   184.3000   187   288.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  1,249.7000   1,471   1,772.6000   2,132.7000   2,365.3000
Accounts Receivable
  295.4000   308.5000   417.7000   521.9000   529.4000
Cash and Cash Equivalents
  29.9000   45   50.3000   57.3000   31.6000
Current Assets
  1,615.5000   1,878.9000   2,287.2000   2,782.8000   2,991.4000
Total Assets
  2,880.9000   3,227.3000   3,844.2000   4,683.1000   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
  70.9000   70.9000   88.4000   111.4000   126.3000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  199.1000   220.2000   270.2000   308   374.8000
Liabilities
  2,207.8000   2,399.1000   2,933.4000   3,599.8000   4,186.8000
Share Capital
  276.4000   258.7260   165.7310   149.2470   .1000
Total Equity
  673.1000   828.2000   910.8000   1,083.2000   1,197.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,880.9000   3,227.3000   3,844.2000   4,683.1000   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
  5,390.3000   7,864.3000   8,678.2000   10,086.5000   11,821.4000
Depreciation (total)
  26.4000   41.6000   49.4000   57.7000   75.4000
Operating Result
  231.9000   302.7000   338.4000   409   447
Interest Income
  -24.6000   -39   -48.7000   -74.1000   -118.3000
Income Before Taxes
  210.5000   262.7000   283.5000   347.1000   337.5000
Income Taxes
  75   79.7000   86.5000   101.9000   71.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  138.7000   183   197.1000   245.2000   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
  0.6100   0.7600   0.9500   1.0600   1.1400

 

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
  30.3000   74.2000   86.5000   148.9000   519.7000
Cash Flow from Investing Activities
  -736.3000   -169.7000   -351.7000   -538.2000   -557.1000
Cash Flow from Financing
  712.2000   110.6000   270.5000   396.3000   11.7000
Decrease / Increase in Cash
  6.2000   15.1000   5.3000   7   -25.7000
Employees
  8,827   9,574   11,170   12,899   13,643