13/11/2024  22:10:00 Chg. -3.09 Volume Bid00:10:35 Ask00:10:35 Market Capitalization Dividend Y. P/E Ratio
108.66USD -2.77% 600,863
Turnover: 44.97 mill.
108.00Bid Size: 200 108.66Ask Size: 100 5.75 bill.USD 1.77% 21.82

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
  344.2670   425.2380   522.0540   1,092.4710   1,107.6490
Intangible Assets
  507.3910   443.4660   388.3480   970.8110   914.7240
Long-Term Investments
  -   -   48.4630   46.1810   0.0000
Fixed Assets
  1,308.6060   1,377.7640   1,466.9910   3,623.0890   -
Inventories
  403.8690   460.4880   537.9090   827.9880   716.3050
Accounts Receivable
  370.0850   453.7540   467.4880   478.5310   588.0690
Cash and Cash Equivalents
  209.9020   223.2580   275.2490   425.6150   538.5190
Current Assets
  1,016.8580   1,180.1670   1,311.6740   2,037.3570   2,102.2770
Total Assets
  2,325.4640   2,557.9310   2,778.6650   5,660.4460   5,771.4600

 

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
  263.7740   328.6010   286.9740   551.8310   636.5060
Long-term debt
  360   145   0.0000   1,885.2530   1,652.8310
Liabilities to Banks
  -   -   -   17.4000   13.8000
Provisions
  258.3000   331   341.9000   711.4000   632.8000
Liabilities
  1,060.2420   981.3910   840.9240   3,565.2180   3,425.8910
Share Capital
  6.2440   6.2600   6.2770   6.5190   6.5400
Total Equity
  1,265.2220   1,576.5400   1,937.7410   2,095.2280   2,345.5690
Minority Interests
  -   -   -   10.8030   25.7870
Total liabilities equity
  2,325.4640   2,557.9310   2,778.6650   5,660.4460   5,771.4600

 

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
  4,582.1120   7,246.9520   8,328.9090   7,864.7580   8,167.9330
Depreciation (total)
  52.5750   98.2580   93.2230   148.7770   196.1670
Operating Result
  -   -   -   -   -
Interest Income
  -.8490   -8.8070   -3.0390   -60.0320   -104.2060
Income Before Taxes
  383.3130   556.3860   633.0290   184.6660   272.8960
Income Taxes
  125.2910   182.1320   202.8780   52.2010   51.5120
Minority Interests Profit
  -   -   -   -.8100   -1.5900
Net Income
  256.5190   374.2540   430.1510   133.2750   222.9740

 

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
  4.8900   7.1200   8.1700   2.4700   4.0400
Dividend per Share
  1.2000   1.3200   1.4800   1.5600   1.6000

 

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
  341.2090   419.3330   466.5080   508.0190   540.9410
Cash Flow from Investing Activities
  -601.4730   -116.6550   -183.4930   -1,865.5030   -84.2490
Cash Flow from Financing
  286.6880   -289.3220   -231.0240   1,539.0730   -392.9160
Decrease / Increase in Cash
  26.4240   13.3560   51.9910   176.0130   90.1010
Employees
  14,900   17,800   17,500   21,750   22,250