2024-12-24  7:00:00 PM Chg. +1.4900 Volume Bid10:30:49 PM Ask10:30:49 PM Market Capitalization Dividend Y. P/E Ratio
129.9600USD +1.16% 716,893
Turnover: 62.98 mill.
129.7000Bid Size: 200 129.9700Ask Size: 100 21.17 bill.USD 0.34% 44.66

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
  253.8210   268.4470   279.8210   320.2160   394.8000
Intangible Assets
  100.4010   79.0880   125.4820   125.4800   100.9390
Long-Term Investments
  433.8430   125.9260   87.7310   104.4900   117.9800
Fixed Assets
  1,138.6900   839.2640   974.1240   1,128.1300   1,236.9120
Inventories
  135.9580   107.5250   153.5410   196.6910   222.1890
Accounts Receivable
  192.4440   272.7830   291.2670   362.3680   497.5060
Cash and Cash Equivalents
  307.8840   429.8430   926.7520   773.9240   914.1210
Current Assets
  1,623.8030   2,270.2810   1,732.4820   1,658.8840   2,415.4340
Total Assets
  2,762.4930   3,109.5450   2,706.6060   2,787.0140   3,652.3460

 

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
  95.3620   86.3930   100.6880   126.6170   133.6630
Long-term debt
  352.6690   365.9870   379.9810   394.6870   376.7680
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  78   37.6000   93.9000   33.6000   30.2000
Liabilities
  933.8340   1,155.8990   1,184.2520   1,306.8560   1,445.3280
Share Capital
  24.8970   24.4440   21.9400   20.8010   20.7650
Total Equity
  1,828.6590   1,953.6460   1,522.3540   1,480.1580   2,207.0180
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,762.4930   3,109.5450   2,706.6060   2,787.0140   3,652.3460

 

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
  1,753.2500   2,136.6060   2,100.8020   2,294.9650   3,121.4690
Depreciation (total)
  52.6480   30.5300   39.1910   40.1470   30.8030
Operating Result
  -60.0150   530.0280   473.7970   553.6540   928.4070
Interest Income
  -5.6590   3.8580   4.5650   -1.6400   18.2000
Income Before Taxes
  -55.0600   524.4120   467.8010   525.7720   901.0150
Income Taxes
  -11.6390   266.7200   16.0220   58.3000   116.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -43.4210   257.6920   451.7790   467.4680   784.1470

 

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
  -0.2100   1.3000   2.4100   2.7400   4.7200
Dividend per Share
  0.2400   0.2800   0.3600   0.3600   0.4000

 

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
  445.7990   626.4950   476.8810   578.7500   868.9350
Cash Flow from Investing Activities
  -640.4620   -262.8010   923.0100   -156.6600   -569.7940
Cash Flow from Financing
  237.8420   -245.1890   -903.4210   -574.3490   -158.2860
Decrease / Increase in Cash
  43.1790   121.9590   496.9090   -152.8280   140.1970
Employees
  4,300   4,500   4,900   5,400   5,500