2024-04-29  8:59:16 PM Chg. -0.3100 Volume Bid8:59:26 PM Ask8:59:26 PM Market Capitalization Dividend Y. P/E Ratio
406.0800USD -0.08% 397,188
Turnover: 84.24 mill.
405.8100Bid Size: 400 406.2000Ask Size: 200 19.56 bill.USD - 15.48

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
  717.1590   847.6000   1,004.3580   1,189.4530   1,226.0290
Intangible Assets
  -   -   -   -   4.3170
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  722.8150   855.7450   1,015.6410   1,214.9440   1,276.3110
Inventories
  -   761.7930   943.9750   1,096.4240   1,214.3290
Accounts Receivable
  52.4400   64.9920   88.6310   99.7190   136.1680
Cash and Cash Equivalents
  389.1490   345.8400   385.0100   277.4450   409.2510
Current Assets
  1,260.3550   1,375.1730   1,536.2370   1,693.7430   1,914.8610
Total Assets
  1,983.1700   2,230.9180   2,551.8780   2,908.6870   3,191.1720

 

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
  190.7780   196.1740   259.5180   325.7580   404.0160
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   223.9000   246.9000   347.4000   361.7000
Liabilities
  735.6610   788.0320   1,001.6600   1,134.4700   1,370.9540
Share Capital
  -   .6410   .6270   .6140   .5920
Total Equity
  1,247.5090   1,442.8860   1,550.2180   1,774.2170   1,820.2180
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,983.1700   2,230.9180   2,551.8780   2,908.6870   3,191.1720

 

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
  3,241.3690   3,924.1160   4,854.7370   5,884.5060   6,716.6150
Depreciation (total)
  -   165.0490   210.2950   252.7130   279.4720
Operating Result
  410.4150   506.2970   654.8240   785.2910   854.0800
Interest Income
  -.8940   -1.1430   -.8900   -1.5680   -5.0610
Income Before Taxes
  411.3090   507.4400   655.7140   786.8590   859.1410
Income Taxes
  154.1740   187.4320   245.9540   231.6250   200.5820
Minority Interests Profit
  -   -   -   -   -
Net Income
  257.1350   320.0080   409.7600   555.2340   658.5590

 

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
  4.0000   5.0000   6.5500   9.0200   11.0000
Dividend per Share
  -   -   -   -   -

 

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
  396.5920   375.8740   634.6850   779.3660   956.1270
Cash Flow from Investing Activities
  -399.2760   -278.9580   -273.7470   -530.7140   -215.1070
Cash Flow from Financing
  -27.6430   -140.2250   -321.7680   -356.2170   -609.2140
Decrease / Increase in Cash
  -30.3270   -43.3090   39.1700   -107.5650   131.8060
Employees
  -   8,100   9,700   11,600   13,700