07/11/2024  21:59:57 Chg. +3.15 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
186.68USD +1.72% 43,826
Turnover: 8.17 mill.
-Bid Size: - -Ask Size: - 11.11 bill.USD - 56.41

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  230.3800   278.9290   316.9760   343.9360   440.8520
Intangible Assets
  2.4010   3.0430   8.2590   9.9320   66.4360
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,201.4080   1,305.5450   1,469.8400   1,565.6900   3,029.3160
Inventories
  380.3410   544.7500   522.0240   603.3170   1,089.7050
Accounts Receivable
  280.0020   326.1330   319.5380   374.9060   546.4660
Cash and Cash Equivalents
  138.4720   224.4820   322.8830   655.1280   147.3390
Current Assets
  818.5560   1,120.7690   1,195.8290   1,669.7330   1,848.4640
Total Assets
  2,019.9640   2,426.3140   2,665.6690   3,235.4230   4,877.7800

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  233.6390   328.0910   261.9770   330.2470   674.2080
Long-term debt
  906.5480   876.3960   837.7670   841.7640   902.0910
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,460.1330   1,665.0530   1,632.8180   1,845.2190   2,663.6930
Share Capital
  .7080   .7120   .7170   .7210   .7250
Total Equity
  559.8310   761.2610   1,032.8510   1,390.2040   2,214.0870
Minority Interests
  .2790   .7120   .4690   -.0890   .3130
Total liabilities equity
  2,019.9640   2,426.3140   2,665.6690   3,235.4230   4,877.7800

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  1,672.4450   2,023.4640   2,204.3360   2,485.2000   3,737.1840
Depreciation (total)
  51.9880   47.4080   60.9090   68.7730   92.0410
Operating Result
  251.0640   357.1810   372.1630   479.1060   721.1360
Interest Income
  -42.6670   -40.9560   -41.5440   -32.9910   -32.9530
Income Before Taxes
  204.6880   311.0760   319.6070   446.1910   691.5260
Income Taxes
  43.5530   69.8560   67.2990   98.9730   134.9570
Minority Interests Profit
  1.7490   2.9630   .3010   -3.3580   6.0750
Net Income
  159.3860   238.2570   252.0070   350.5760   550.4940

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  2.5800   3.5700   4.0900   5.6100   8.5100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  261.1160   247.2270   308.8870   486.5330   411.1560
Cash Flow from Investing Activities
  -31.9220   -108.8940   -170.0780   -124.0950   -817.2870
Cash Flow from Financing
  -160.1430   -52.0340   -41.9180   -30.4280   -102.9700
Decrease / Increase in Cash
  71.2000   86.0100   98.4010   332.2450   -507.7890
Employees
  -   -   -   -   -