2024-05-15  9:59:55 PM Chg. +2.14 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
145.17USD +1.50% 83,979
Turnover: 12.17 mill.
-Bid Size: - -Ask Size: - 8.8 bill.USD - 43.84

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  184.2130   212.7930   230.3800   278.9290   316.9760
Intangible Assets
  2.7680   2.9250   2.4010   3.0430   8.2590
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,131.4440   1,178.1750   1,201.4080   1,305.5450   1,469.8400
Inventories
  325.3750   349.7310   380.3410   544.7500   522.0240
Accounts Receivable
  182.1850   241.8570   280.0020   326.1330   319.5380
Cash and Cash Equivalents
  115.8570   67.2720   138.4720   224.4820   322.8830
Current Assets
  661.3720   683.5090   818.5560   1,120.7690   1,195.8290
Total Assets
  1,792.8160   1,861.6840   2,019.9640   2,426.3140   2,665.6690

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  108.3320   181.5190   233.6390   328.0910   261.9770
Long-term debt
  1,050.0970   1,006.7580   906.5480   876.3960   837.7670
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,326.9450   1,460.5720   1,460.1330   1,665.0530   1,632.8180
Share Capital
  .6960   .7020   .7080   .7120   .7170
Total Equity
  465.8710   401.1120   559.8310   761.2610   1,032.8510
Minority Interests
  -   -.0100   .2790   .7120   .4690
Total liabilities equity
  1,792.8160   1,861.6840   2,019.9640   2,426.3140   2,665.6690

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  1,317.2990   1,444.4530   1,672.4450   2,023.4640   2,204.3360
Depreciation (total)
  40.3330   54.4180   51.9880   47.4080   60.9090
Operating Result
  179.5610   204.6170   251.0640   357.1810   372.1630
Interest Income
  -42.8430   -44.5680   -42.6670   -40.9560   -41.5440
Income Before Taxes
  122.9830   156.3820   204.6880   311.0760   319.6070
Income Taxes
  45.2360   57.5700   43.5530   69.8560   67.2990
Minority Interests Profit
  -   .0240   1.7490   2.9630   .3010
Net Income
  77.7470   98.7880   159.3860   238.2570   252.0070

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  1.1400   1.5100   2.5800   3.5700   4.0900
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  188.6190   253.4090   261.1160   247.2270   308.8870
Cash Flow from Investing Activities
  -104.3280   -105.8220   -31.9220   -108.8940   -170.0780
Cash Flow from Financing
  -154.4830   -195.7050   -160.1430   -52.0340   -41.9180
Decrease / Increase in Cash
  -73.9040   -48.5850   71.2000   86.0100   98.4010
Employees
  -   -   -   -   -