11/13/2024  10:10:00 PM Chg. -3.09 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
108.66USD -2.77% 600,863
Turnover: 44.97 mill.
107.11Bid Size: 100 108.93Ask Size: 100 5.75 bill.USD 1.77% 21.82

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  169.8620   234.0450   344.2670   425.2380   522.0540
Intangible Assets
  119.7830   169.0180   507.3910   443.4660   388.3480
Long-Term Investments
  -   -   -   -   48.4630
Fixed Assets
  564.6690   727.4070   1,308.6060   1,377.7640   1,466.9910
Inventories
  216.3540   246.1150   403.8690   460.4880   537.9090
Accounts Receivable
  264.9270   244.0520   370.0850   453.7540   467.4880
Cash and Cash Equivalents
  289.3360   183.4780   209.9020   223.2580   275.2490
Current Assets
  844.0490   775.8410   1,016.8580   1,180.1670   1,311.6740
Total Assets
  1,408.7180   1,503.2480   2,325.4640   2,557.9310   2,778.6650

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  164.6190   162.5870   263.7740   328.6010   286.9740
Long-term debt
  -   -   360   145   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  144.7000   159.5000   258.3000   331   341.9000
Liabilities
  431.0210   438.0610   1,060.2420   981.3910   840.9240
Share Capital
  6.2210   6.2310   6.2440   6.2600   6.2770
Total Equity
  977.6970   1,065.1870   1,265.2220   1,576.5400   1,937.7410
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,408.7180   1,503.2480   2,325.4640   2,557.9310   2,778.6650

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  3,525.4560   4,006.8190   4,582.1120   7,246.9520   8,328.9090
Depreciation (total)
  12.9200   31.3810   52.5750   98.2580   93.2230
Operating Result
  -   -   -   -   -
Interest Income
  1.5670   1.1120   -.8490   -8.8070   -3.0390
Income Before Taxes
  252.8190   292.8950   383.3130   556.3860   633.0290
Income Taxes
  77.3030   90.8860   125.2910   182.1320   202.8780
Minority Interests Profit
  -   -   -   -   -
Net Income
  179.0020   199.3850   256.5190   374.2540   430.1510

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  3.3600   3.7500   4.8900   7.1200   8.1700
Dividend per Share
  1.9200   1.0800   1.2000   1.3200   1.4800

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  149.2610   247.8600   341.2090   419.3330   466.5080
Cash Flow from Investing Activities
  2.9280   -234.9680   -601.4730   -116.6550   -183.4930
Cash Flow from Financing
  -99.4540   -118.7500   286.6880   -289.3220   -231.0240
Decrease / Increase in Cash
  52.7350   -105.8580   26.4240   13.3560   51.9910
Employees
  9,400   10,450   14,900   17,800   17,500