2024-11-07  9:59:57 PM 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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  212.7930   230.3800   278.9290   316.9760   343.9360
Intangible Assets
  2.9250   2.4010   3.0430   8.2590   9.9320
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,178.1750   1,201.4080   1,305.5450   1,469.8400   1,565.6900
Inventories
  349.7310   380.3410   544.7500   522.0240   603.3170
Accounts Receivable
  241.8570   280.0020   326.1330   319.5380   374.9060
Cash and Cash Equivalents
  67.2720   138.4720   224.4820   322.8830   655.1280
Current Assets
  683.5090   818.5560   1,120.7690   1,195.8290   1,669.7330
Total Assets
  1,861.6840   2,019.9640   2,426.3140   2,665.6690   3,235.4230

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  181.5190   233.6390   328.0910   261.9770   330.2470
Long-term debt
  1,006.7580   906.5480   876.3960   837.7670   841.7640
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,460.5720   1,460.1330   1,665.0530   1,632.8180   1,845.2190
Share Capital
  .7020   .7080   .7120   .7170   .7210
Total Equity
  401.1120   559.8310   761.2610   1,032.8510   1,390.2040
Minority Interests
  -.0100   .2790   .7120   .4690   -.0890
Total liabilities equity
  1,861.6840   2,019.9640   2,426.3140   2,665.6690   3,235.4230

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  1,444.4530   1,672.4450   2,023.4640   2,204.3360   2,485.2000
Depreciation (total)
  54.4180   51.9880   47.4080   60.9090   68.7730
Operating Result
  204.6170   251.0640   357.1810   372.1630   479.1060
Interest Income
  -44.5680   -42.6670   -40.9560   -41.5440   -32.9910
Income Before Taxes
  156.3820   204.6880   311.0760   319.6070   446.1910
Income Taxes
  57.5700   43.5530   69.8560   67.2990   98.9730
Minority Interests Profit
  .0240   1.7490   2.9630   .3010   -3.3580
Net Income
  98.7880   159.3860   238.2570   252.0070   350.5760

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.5100   2.5800   3.5700   4.0900   5.6100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  253.4090   261.1160   247.2270   308.8870   486.5330
Cash Flow from Investing Activities
  -105.8220   -31.9220   -108.8940   -170.0780   -124.0950
Cash Flow from Financing
  -195.7050   -160.1430   -52.0340   -41.9180   -30.4280
Decrease / Increase in Cash
  -48.5850   71.2000   86.0100   98.4010   332.2450
Employees
  -   -   -   -   -