2024-05-17  10:00:00 PM Chg. +10.3100 Volume Bid10:10:45 PM Ask10:10:45 PM Market Capitalization Dividend Y. P/E Ratio
259.7600USD +4.13% 147,571
Turnover: 18.14 mill.
103.6200Bid Size: 200 414.4800Ask Size: 200 6.44 bill.USD 0.96% 24.88

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
  158.6400   162.5680   217.1750   250.5770   339.8940
Intangible Assets
  -   -   -   203.8500   361.4740
Long-Term Investments
  -   -   -   10.9930   25.4050
Fixed Assets
  499.3210   481.5460   879.1130   947.7620   1,581.7890
Inventories
  97.3910   98.6290   114.0630   140.7890   258.2280
Accounts Receivable
  135.3560   142.8820   198.0950   182.6990   232.8920
Cash and Cash Equivalents
  297.5710   328.7860   275.1240   429.6760   489.7330
Current Assets
  571.5050   583.4350   612.0810   792.3400   1,032.5170
Total Assets
  1,070.8260   1,064.9810   1,491.1940   1,740.1020   2,614.3060

 

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
  50.7930   51.6580   90.7120   101.8440   126.3230
Long-term debt
  106.6580   84.4740   447.8920   489.3610   684.7300
Liabilities to Banks
  -   -   -   -   -
Provisions
  11.1000   8   7.1000   17.1000   51.9000
Liabilities
  343.1610   320.7830   676.2630   812.5460   1,135.9640
Share Capital
  .2260   .2240   .2280   .2290   .2540
Total Equity
  727.6650   744.1980   814.9310   927.5560   1,478.3420
Minority Interests
  .1430   .1430   .1430   .1370   .1310
Total liabilities equity
  1,070.8260   1,064.9810   1,491.1940   1,740.1020   2,614.3060

 

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
  851.9950   867.8640   1,056.1590   1,221.5340   1,718.4680
Depreciation (total)
  12.5010   11.8980   19.3370   24.7000   52.1900
Operating Result
  133.8300   104.1570   130.6440   218.5110   225.0490
Interest Income
  4.9030   4.0910   8.6280   13.3800   22.5690
Income Before Taxes
  131.6460   106.9480   123.2740   204.0370   204.9420
Income Taxes
  32.2280   24.4820   18.7860   84.5180   40.3770
Minority Interests Profit
  -   -   -   -   -
Net Income
  99.4180   82.4660   104.4880   119.5190   164.5650

 

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
  4.4100   3.6500   4.6300   5.2700   6.6200
Dividend per Share
  0.9400   1.0800   1.2600   1.4000   1.6000

 

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
  153.1410   165.8260   180.1330   269.1700   331.8280
Cash Flow from Investing Activities
  -103.9930   -44.1640   -511.2430   -96.1370   -382.2480
Cash Flow from Financing
  -43.2530   -67.6550   284.1960   -24.6810   121.8970
Decrease / Increase in Cash
  -7.6210   31.2150   -53.6620   154.5520   60.0570
Employees
  7,900   8,800   10,300   10,700   12,300