-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - 38.86 bill.USD - 27.00

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
  473.6420   567.2370   671.6930   745.6870   927.7100
Intangible Assets
  .0730   0.0000   -   80.0800   71.2990
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  562.2010   655.4290   1,473.4160   2,060.8360   2,327.6250
Inventories
  329.5620   404.8420   518.5130   647.2300   966.4810
Accounts Receivable
  19.1730   35.7860   40.2190   62.3990   77.0010
Cash and Cash Equivalents
  990.5010   881.3200   1,093.5050   1,150.5170   1,259.8710
Current Assets
  1,436.2820   1,429.2820   1,807.9380   2,124.3790   2,614.8530
Total Assets
  1,998.4830   2,084.7110   3,281.3540   4,185.2150   4,942.4780

 

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
  24.6460   95.5330   79.9970   172.2460   289.7280
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   30   97.8000   76.1000   82.2000
Liabilities
  401.5230   638.7360   1,329.1360   1,626.6490   2,202.4320
Share Capital
  .6280   .6080   .6210   .6260   .6160
Total Equity
  1,596.9600   1,445.9750   1,952.2180   2,558.5660   2,740.0460
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,998.4830   2,084.7110   3,281.3540   4,185.2150   4,942.4780

 

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
  2,649.1810   3,288.3190   3,979.2960   4,401.8790   6,256.6170
Depreciation (total)
  108.2350   122.4840   161.9330   185.4780   224.2060
Operating Result
  456.0010   705.8360   889.1100   819.9860   1,333.3550
Interest Income
  -   -   -   -   -
Income Before Taxes
  459.9980   715.2500   897.3930   819.3500   1,333.8690
Income Taxes
  201.3360   231.4490   251.7970   230.4370   358.5470
Minority Interests Profit
  -   -   -   -   -
Net Income
  258.6620   483.8010   645.5960   588.9130   975.3220

 

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
  1.9000   3.6300   4.9500   4.5200   7.5200
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
  489.3370   742.7790   669.3160   803.3360   1,389.1080
Cash Flow from Investing Activities
  -173.3920   -242.7940   -278.4080   -695.5320   -427.8910
Cash Flow from Financing
  -97.8620   -590.2140   -177.1730   -80.7880   -844.9870
Decrease / Increase in Cash
  255.6550   -109.1810   212.1850   57.0120   109.3540
Employees
  -   13,400   15,700   19,000   25,000