2024-06-07  7:21:27 PM Chg. -0.76 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
129.10USD -0.58% 6,310
Turnover: 814,006.61
-Bid Size: - -Ask Size: - 11.31 bill.USD 1.09% 19.20

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
  133.2000   200.8030   248.6270   312.7160   571.3260
Intangible Assets
  23.8000   229.6840   166.5670   298.5500   583.0510
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   813.0530   794.3660   1,178.1540   1,958.7480
Inventories
  1,095.1000   1,398.4630   1,328.9670   1,741.7340   2,162.6260
Accounts Receivable
  1,593.2000   2,091.5110   1,759.4910   1,756.4940   2,846.3710
Cash and Cash Equivalents
  151.6000   180.1430   336.0720   380.7170   550.6880
Current Assets
  2,931.7000   3,899.9890   3,649.7810   4,045.1090   5,739.7780
Total Assets
  3,325.9000   4,713.0420   4,444.1470   5,223.2630   7,698.5260

 

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
  1,350   1,585.6060   1,445.1940   1,683.1550   2,626.7200
Long-term debt
  -   264.2460   638.7980   603.2290   1,136.0890
Liabilities to Banks
  252.5000   716.3000   92.1000   363.7000   805.5000
Provisions
  185.9000   427.6000   383.9000   463.5000   705.7000
Liabilities
  1,914.2000   3,059.0570   2,644.2500   3,247.4650   5,414.8310
Share Capital
  .0380   .0400   .0400   .0410   .0410
Total Equity
  1,411.6000   1,653.9850   1,799.8970   1,975.7980   2,283.6950
Minority Interests
  .4000   .4270   .5160   .0220   0.0000
Total liabilities equity
  3,325.9000   4,713.0420   4,444.1470   5,223.2630   7,698.5260

 

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
  10,845.2000   13,839.5900   13,338.3970   14,061.8370   17,045.7000
Depreciation (total)
  -   91.6990   103.5100   121.2930   159.8860
Operating Result
  240.8000   308.5070   354.5520   379.5960   508.9650
Interest Income
  -17.1000   -25.1870   -26.2960   -28.9930   -45.3570
Income Before Taxes
  238.1000   284.2820   327.1950   356.0640   464.7310
Income Taxes
  85.7000   104.1320   118.5880   121.0590   163.5580
Minority Interests Profit
  -.0900   -.1160   -.0820   -.0590   0.0000
Net Income
  152.2000   180.0340   208.5250   234.9460   301.1730

 

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
  4.0600   4.6100   5.2800   5.9100   7.5400
Dividend per Share
  0.0000   0.1300   0.5800   0.8500   1.0500

 

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
  35.7000   -234.7720   643.6090   326.9510   176.7640
Cash Flow from Investing Activities
  -43.8000   -441.6510   -116.1490   -451.9450   -654.2570
Cash Flow from Financing
  -8.4000   701.9250   -355.0670   180.1520   638.6540
Decrease / Increase in Cash
  -12.1000   28.5210   155.9290   44.6450   169.5750
Employees
  14,500   64,000   72,500   110,000   107,400