2024-11-07  10:00:00 PM Chg. +12.5500 Volume Bid1:33:05 AM Ask1:33:05 AM Market Capitalization Dividend Y. P/E Ratio
179.1700USD +7.53% 3.78 mill.
Turnover: 409.88 mill.
176.5700Bid Size: 100 180.0000Ask Size: 200 31.41 bill.USD - -

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
  67.3000   102.4780   127.8820   131.8880   149.3640
Intangible Assets
  110.2620   103.6810   73.1150   51.2600   121.5910
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  953.9120   1,328.6640   1,415.2300   1,455.4810   1,807.7030
Inventories
  16.3230   15.1620   28.2000   19.1080   17.7420
Accounts Receivable
  219.5580   247.6490   395.7290   592.5550   552.7620
Cash and Cash Equivalents
  943.3960   808.9730   826.5250   1,357.6640   1,422.8840
Current Assets
  2,195.2420   2,409.1770   2,827.8350   3,493.3510   4,220.5150
Total Assets
  3,149.1540   3,737.8410   4,243.0650   4,948.8320   6,028.2180

 

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
  31.8920   35.0290   72.7970   65.6840   71.0010
Long-term debt
  251.9290   8.0680   0.0000   0.0000   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,145.4260   2,248.8710   2,202.4850   2,409.5880   2,696.3260
Share Capital
  1.1980   1.3270   1.3460   1.3590   1.3760
Total Equity
  1,003.7280   1,488.9700   2,040.5800   2,539.2440   3,331.8920
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,149.1540   3,737.8410   4,243.0650   4,948.8320   6,028.2180

 

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
  1,779.7480   1,792.8920   2,668.3940   3,088.9700   3,372.7720
Depreciation (total)
  30.7070   43.9690   40.2320   48.1130   55.5960
Operating Result
  91.3050   135.5770   206.6720   425.2670   629.3840
Interest Income
  -15.6900   1.0480   26.1130   38.5050   8.7960
Income Before Taxes
  76.9650   136.6250   232.7850   458.4390   677.8160
Income Taxes
  9.6620   -36.9080   -101.0520   53.9800   88.9300
Minority Interests Profit
  -   -   -   -   -
Net Income
  67.3030   173.5330   333.8370   404.4590   588.8860

 

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
  0.7300   1.5700   2.9500   3.5800   5.1400
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
  331.4290   393.9470   843.5150   685.6780   912.3180
Cash Flow from Investing Activities
  -129.0300   -271.8270   -223.5760   4.0490   -806.7240
Cash Flow from Financing
  -49.7720   -281.4670   -463.6850   -77.4530   -57.3380
Decrease / Increase in Cash
  144.6540   -134.4230   145.6150   601.4060   66.8550
Employees
  3,707   4,492   4,894   5,800   6,495