2024-08-02  9:59:55 PM Chg. -6.78 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
117.65USD -5.45% 20,805
Turnover: 2.45 mill.
-Bid Size: - -Ask Size: - 3.23 bill.USD - 23.36

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
  314.6650   341.3060   384.2240   383.6610   395.0940
Intangible Assets
  -   8.2390   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  358.7270   415.4810   462.5920   510.6890   531.0070
Inventories
  654.6420   794.3460   700.9380   763.4610   972.3120
Accounts Receivable
  365.5130   394.8270   488.2840   482.0860   519.6840
Cash and Cash Equivalents
  568.8600   297.2690   223.7610   385.8070   270.1720
Current Assets
  1,617.4550   1,517.1610   1,538.2910   1,779.1590   1,930.8860
Total Assets
  1,976.1820   1,932.6420   2,000.8830   2,289.8480   2,461.8930

 

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
  413.9990   506.3220   444.9440   516.2970   634.9690
Long-term debt
  26.1730   183.0850   187.2780   146.8290   66.3130
Liabilities to Banks
  313.1000   188.6000   288   334.8000   -
Provisions
  98.8000   149.5000   185.3000   186.8000   -
Liabilities
  950.2430   1,011.4990   1,135.3070   1,312.3680   1,433.6610
Share Capital
  .5190   .5260   .5290   .5350   .5380
Total Equity
  1,025.9390   921.1430   865.5760   977.4800   1,028.2320
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,976.1820   1,932.6420   2,000.8830   2,289.8480   2,461.8930

 

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
  2,528.0520   2,873.5080   3,164.4340   3,390.3940   3,368.8650
Depreciation (total)
  45.3300   48.2960   52.2060   56.6900   61.0140
Operating Result
  129.9080   118.2830   142.0550   153.3720   176.2680
Interest Income
  -8.5360   -7.5300   -10.9040   -14.2840   -12.8810
Income Before Taxes
  121.8230   107.6100   125.9550   135.3970   160.4110
Income Taxes
  9.7610   94.5700   17.3390   17.9180   21.4990
Minority Interests Profit
  -   -   -   -   -
Net Income
  112.0620   13.0400   108.6160   117.4790   138.9120

 

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
  3.3300   0.4000   3.5900   4.0200   4.8600
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
  171.7340   66.8310   115.3000   210.3680   142.5770
Cash Flow from Investing Activities
  -37.8340   -74.6210   -89.3590   -49.8510   -56.9730
Cash Flow from Financing
  1.3050   -265.4630   -97.2190   -1.4580   -203.8850
Decrease / Increase in Cash
  136.2900   -271.5680   -71.4320   161.6400   -117.3810
Employees
  16,000   18,000   19,000   19,500   -