11/14/2024  9:59:56 PM Chg. +0.11 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
8.91USD +1.25% 214,953
Turnover: 1.93 mill.
-Bid Size: - -Ask Size: - 4.05 bill.USD - 16.81

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
  305.5640   538.5310   804.2110   885.7740   826.8680
Intangible Assets
  26.2300   75.6860   64.3100   46.9950   41.7930
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  545.6840   1,370.1370   -   1,668.6880   1,651.3940
Inventories
  536.7140   783.0310   917.4910   1,158.5480   1,019.4960
Accounts Receivable
  279.8350   433.6380   622.6850   609.6700   652.5460
Cash and Cash Equivalents
  593.1750   129.8520   250.4700   312.4830   557.4030
Current Assets
  1,549.3990   1,498.7630   1,965.1530   2,337.6790   2,593.6280
Total Assets
  2,095.0830   2,868.9000   3,644.3310   4,006.3670   4,245.0220

 

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
  210.4320   200.4600   409.6790   561.1080   560.8840
Long-term debt
  255.2500   352   790.3880   765.0460   703.8340
Liabilities to Banks
  0.0000   0.0000   0.0000   125   0.0000
Provisions
  -   -   -   -   -
Liabilities
  744.7830   1,200.6780   1,613.4310   1,987.7250   2,228.1510
Share Capital
  -   -   .0730   .0740   .0750
Total Equity
  1,350.3000   1,668.2220   2,030.9000   2,018.6420   2,016.8710
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,095.0830   2,868.9000   3,644.3310   4,006.3670   4,245.0220

 

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
  3,084.3700   3,963.3130   4,825.3350   4,976.5530   5,193.1850
Depreciation (total)
  72.0930   100.9400   -   -   -
Operating Result
  353.9550   408.5470   417.4710   27.8430   -25.0170
Interest Income
  -5.3350   -14.6280   -26.4340   -34.5380   -33.5680
Income Before Taxes
  342.2100   386.6850   388.2820   -10.3090   -67.7880
Income Taxes
  134.1680   154.1120   131.3030   37.9510   -20.5520
Minority Interests Profit
  -   -   -   -   -
Net Income
  208.0420   232.5730   256.9790   -48.2600   -46.3020

 

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
  -   -   0.7200   -0.1100   -0.1000
Dividend per Share
  -   -   -   -   -

 

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
  219.0330   -44.1040   304.4870   237.4600   628.2300
Cash Flow from Investing Activities
  -152.3120   -847.4750   -381.1390   -282.9870   -202.9040
Cash Flow from Financing
  182.3060   440.0780   205.9950   106.7590   -189.8680
Decrease / Increase in Cash
  245.6860   -463.3230   120.6180   65.4100   247.9250
Employees
  10,700   13,400   15,200   15,800   15,000