2024-04-19  9:59:55 PM Chg. +1.15 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
261.25USD +0.44% 11,149
Turnover: 2.9 mill.
-Bid Size: - -Ask Size: - 7.19 bill.USD 0.74% 7.18

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  1,006.1300   1,185.1690   1,448   1,611.7000   2,197.5000
Intangible Assets
  184.2680   186.9770   288.7000   306.7000   350.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,556.9560   1,900.2840   2,392.6000   3,013.4000   4,564.5000
Inventories
  1,772.5870   2,132.7440   2,365.3000   2,433.7000   2,492.9000
Accounts Receivable
  417.7140   521.9380   529.4000   505   614
Cash and Cash Equivalents
  50.2820   57.2530   31.6000   84   160.2000
Current Assets
  2,287.1940   2,782.7820   2,991.4000   3,070.5000   3,337.6000
Total Assets
  3,844.1500   4,683.0660   5,384   6,083.9000   7,902.1000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  88.4230   111.3620   126.3000   125.3000   158.2000
Long-term debt
  769.9160   1,028.4760   1,358.2000   1,430.6000   2,064.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  270.2000   308   374.8000   468   -
Liabilities
  2,933.3740   3,599.8480   4,186.8000   4,616.2000   5,240.6000
Share Capital
  -   -   -   -   -
Total Equity
  910.7760   1,083.2180   1,197.2000   1,467.7000   2,661.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,844.1500   4,683.0660   5,384   6,083.9000   7,902.1000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  8,678.1570   10,086.5100   11,821.4000   12,672.7000   13,124.3000
Depreciation (total)
  49.3690   57.7220   75.4000   82.4000   92.3000
Operating Result
  338.3640   408.9860   447   495   697.1000
Interest Income
  -   -   -   -   -
Income Before Taxes
  283.5230   347.0690   337.5000   375.4000   648.5000
Income Taxes
  -86.4650   -101.8520   -71.8000   -103.9000   -178.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  197.0580   245.2170   265.7000   271.5000   470.3000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  7.7600   9.7800   10.9100   11.7000   19.7400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  86.5160   148.8560   519.7000   499.5000   542.2000
Cash Flow from Investing Activities
  -351.6930   -538.1980   -557.1000   -438   -1,605.8000
Cash Flow from Financing
  270.4510   396.3130   11.7000   -9.1000   1,139.7000
Decrease / Increase in Cash
  5.2740   6.9710   -25.7000   52.4000   76.2000
Employees
  11,170   12,899   13,643   14,320   -