13/11/2024  18:06:40 Chg. +0.93 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
253.63USD +0.37% 1,821
Turnover: 461,371.27
-Bid Size: - -Ask Size: - 6.27 bill.USD 0.99% 24.22

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
  217.1750   250.5770   339.8940   344.6170   344.1780
Intangible Assets
  -   203.8500   361.4740   321.2470   291.8870
Long-Term Investments
  -   10.9930   25.4050   24.0990   30.5470
Fixed Assets
  879.1130   947.7620   1,581.7890   1,555.5040   1,530.2840
Inventories
  114.0630   140.7890   258.2280   237.5070   258.0020
Accounts Receivable
  198.0950   182.6990   232.8920   202.3090   232.7600
Cash and Cash Equivalents
  275.1240   429.6760   489.7330   531.1390   687.5250
Current Assets
  612.0810   792.3400   1,032.5170   1,004.3940   1,217.3090
Total Assets
  1,491.1940   1,740.1020   2,614.3060   2,559.8980   2,747.5930

 

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
  90.7120   101.8440   126.3230   117.3200   145.9840
Long-term debt
  447.8920   489.3610   684.7300   669.1580   687.0340
Liabilities to Banks
  -   -   -   -   -
Provisions
  7.1000   17.1000   51.9000   49.8000   -
Liabilities
  676.2630   812.5460   1,135.9640   1,063.8840   1,138.8200
Share Capital
  .2280   .2290   .2540   .2560   .2590
Total Equity
  814.9310   927.5560   1,478.3420   1,496.0140   1,608.7730
Minority Interests
  .1430   .1370   .1310   .1310   .1310
Total liabilities equity
  1,491.1940   1,740.1020   2,614.3060   2,559.8980   2,747.5930

 

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
  1,056.1590   1,221.5340   1,718.4680   1,503.8730   1,445.6950
Depreciation (total)
  19.3370   24.7000   52.1900   40   40
Operating Result
  130.6440   218.5110   225.0490   192.7910   162.3720
Interest Income
  8.6280   13.3800   22.5690   22.2660   21.0770
Income Before Taxes
  123.2740   204.0370   204.9420   165.8840   161.2530
Income Taxes
  18.7860   84.5180   40.3770   26.8020   31.2670
Minority Interests Profit
  -   -   -   -   -
Net Income
  104.4880   119.5190   164.5650   139.0820   129.9860

 

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
  4.6300   5.2700   6.6200   5.6600   5.3300
Dividend per Share
  1.2600   1.4000   1.6000   1.8200   1.9200

 

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
  180.1330   269.1700   331.8280   245.3280   258.0310
Cash Flow from Investing Activities
  -511.2430   -96.1370   -382.2480   -56.4570   -51.4330
Cash Flow from Financing
  284.1960   -24.6810   121.8970   -146.2760   -67.8080
Decrease / Increase in Cash
  -53.6620   154.5520   60.0570   41.4060   156.3860
Employees
  10,300   10,700   12,300   11,300   -