10/23/2020  10:10:00 PM Chg. -0.33 Volume Bid12:25:46 AM Ask12:25:49 AM Market Capitalization Dividend Y. P/E Ratio
34.22USD -0.96% 1.34 mill.
Turnover: 31.43 mill.
34.00Bid Size: 500 34.50Ask Size: 500 5.4 bill.USD 0.00% 15.14

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
  435.9000   494.5000   541.6000   585.5000   738.9000
Intangible Assets
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  476.9000   565.9000   630.1000   756.1000   2,073.4000
Inventories
  620.2000   700.5000   873   863.3000   1,069.9000
Accounts Receivable
  343.9000   326.8000   405.9000   501.9000   645.3000
Cash and Cash Equivalents
  508   718.5000   736.4000   872.2000   824.9000
Current Assets
  1,570.5000   1,827.8000   2,105   2,472.1000   2,819.6000
Total Assets
  2,047.4000   2,393.7000   2,735.1000   3,228.3000   4,892.9000

 

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
  474   520.4000   505.3000   679.6000   764.8000
Long-Term Liabilities
  68.9000   67.2000   71.1000   88.1000   49.2000
Liabilities to Banks
  84.6000   75.1000   80.9000   97   121.2000
Provisions
  -   .4000   .2000   .5000   .3000
Liabilities
  671.7000   708.2000   786.9000   1,039   2,356.8000
Share Capital
  .1500   .1540   .1560   .1530   .1530
Total Equity
  1,375.7000   1,685.5000   1,948.2000   2,189.3000   2,536.1000
Minority Interests
  48.2000   81.9000   119.1000   154.3000   221.4000
Total liabilities equity
  2,047.4000   2,393.7000   2,735.1000   3,228.3000   4,892.9000

 

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
  3,147.3000   3,563.3000   4,164.2000   4,642.1000   5,220.1000
Depreciation (total)
  -   -   -   -   -
Operating Result
  350.8000   370.5000   382.9000   437.8000   518.4000
Interest Income
  -10   -5.1000   -4.3000   4.3000   4.3000
Income Before Taxes
  333.5000   359.5000   384.3000   431.9000   516
Income Taxes
  72.5000   74.1000   149.2000   60.6000   88.8000
Minority Interests Profit
  -29.1000   -41.9000   -55.9000   -70.2000   -80.7000
Net Income
  231.9000   243.5000   179.2000   301   346.6000

 

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
  1.5200   1.5800   1.1500   1.9300   2.2600
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

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
  232.2000   361.6000   159.3000   568.6000   426.6000
Cash Flow from Investing Activities
  -126.5000   -145.6000   -138.3000   -319.4000   -344.1000
Cash Flow from Financing
  -58.2000   -3.5000   -14.5000   -119.7000   -132
Decrease / Increase in Cash
  47.6000   212.5000   6.5000   129.4000   -47.4000
Employees
  9,200   9,800   11,800   12,600   13,100