2024-05-31  9:59:57 PM Chg. +3.41 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
227.52USD +1.52% 68,319
Turnover: 15.25 mill.
-Bid Size: - -Ask Size: - 18.55 bill.USD 1.76% 17.90

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  840.1000   1,203.3820   1,347.8850   1,522.5740   1,677.3400
Intangible Assets
  98.9000   110.1620   109.4400   140.8350   136.5870
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,585.8140   1,746.6460   2,062.6180   2,197.8540
Inventories
  1,096.2000   1,390.7670   1,527.1870   1,638.6320   1,711.1030
Accounts Receivable
  34.6000   80.2920   61.3950   75.1990   60.1070
Cash and Cash Equivalents
  345.2000   221.6790   118.9360   164.7770   101.2530
Current Assets
  1,595.9000   1,850.3840   1,812.6900   1,995.6780   2,006.0850
Total Assets
  2,887.8000   3,436.1980   3,559.3360   4,058.2960   4,203.9390

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  507.2000   614.5110   677.8640   755.5370   843.0750
Long-term debt
  -   5.9130   5.3240   4.6790   60.0840
Liabilities to Banks
  -   -   -   -   -
Provisions
  68.7000   19.8000   47.7000   46.3000   53.2000
Liabilities
  1,300.5000   1,603.9730   1,770.1490   2,128.8070   2,262.4380
Share Capital
  1.2000   .9320   .8690   .8560   .7830
Total Equity
  1,587.3000   1,832.2250   1,789.1870   1,929.4890   1,941.5010
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,887.8000   3,436.1980   3,559.3360   4,058.2960   4,203.9390

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  5,836.1000   6,814.4790   7,270.9650   7,921.9810   8,590.4720
Depreciation (total)
  -   179.4310   193.5940   233.8340   237.6510
Operating Result
  523.7000   554.0590   535.1920   449.8540   477.5740
Interest Income
  -6   -3.2150   -4.0120   -5.8560   -8.0470
Income Before Taxes
  489.8000   556.0140   530.8750   458.4220   501.3370
Income Taxes
  199.1000   211.8160   200.4840   171.0260   177.8920
Minority Interests Profit
  -   -   -   -   -
Net Income
  290.7000   344.1980   330.3910   287.3960   323.4450

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.3900   2.8900   2.8700   2.5900   3.0200
Dividend per Share
  2.5000   0.5000   0.5500   0.6050   0.6800

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  438.3000   605.9780   643.5140   758.9830   746.3100
Cash Flow from Investing Activities
  -324.4000   -305.0200   -372.4340   -550.3240   -485.6480
Cash Flow from Financing
  -503.1000   -260.9130   -373.7170   -162.8650   -324.2400
Decrease / Increase in Cash
  -389.2000   39.9480   -102.7430   45.8410   -63.5240
Employees
  29,800   34,300   37,600   37,200   40,500