2023-06-29  9:56:50 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
215.37USD - 50
Turnover: 10,768.50
-Bid Size: - -Ask Size: - 29.72 bill.USD - 144.64

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
  242.8570   367.7280   524.8900   582.7900   1,214.7720
Intangible Assets
  124.5900   133.9570   125.0690   139.3240   758.3680
Long-Term Investments
  11.3540   11.7270   69.2150   76.2080   73.7670
Fixed Assets
  629.6280   775.0010   999.8240   1,140.8620   3,445.7450
Inventories
  175.1330   203.6950   248.2680   296.2820   619.8100
Accounts Receivable
  164.8170   193.3790   215.0320   269.6420   598.1240
Cash and Cash Equivalents
  218.4450   271.8880   247.0380   204.8720   493.0460
Current Assets
  582.9630   702.2960   761.8370   812.9110   1,788.9690
Total Assets
  1,212.5910   1,477.2970   1,761.6610   1,953.7730   5,234.7140

 

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
  53.7960   65.5400   89.7740   104.4620   268.7730
Long-term debt
  215.9170   322.0220   419.0130   443.1630   2,186.0920
Liabilities to Banks
  -   -   -   -   -
Provisions
  11.1000   15.3000   27.2000   23.9000   45.6000
Liabilities
  430.2530   576.7340   737.3500   820.5640   3,157.9110
Share Capital
  -   -   -   -   -
Total Equity
  782.3380   900.5630   1,024.3110   1,133.2090   2,076.8030
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,212.5910   1,477.2970   1,761.6610   1,953.7730   5,234.7140

 

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
  827.2160   972.0460   1,158.7940   1,362.4960   2,380.0710
Depreciation (total)
  56.6630   63.6370   80.7700   92.3650   220.8900
Operating Result
  -   -   -   -   -
Interest Income
  -3.0810   -6.8090   -18.3520   -22.4170   -89.4090
Income Before Taxes
  89.9550   118.7880   122.1940   128.8130   -63.9280
Income Taxes
  24.4690   23.5140   34.1920   21.2960   3.1010
Minority Interests Profit
  -   -   -   -   -
Net Income
  65.4860   95.2740   88.0020   107.5170   -67.0290

 

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
  1.0700   1.5200   1.4100   1.6900   -0.7900
Dividend per Share
  -   -   -   -   -

 

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
  122.9700   118.6160   161.0140   178.4750   297.2920
Cash Flow from Investing Activities
  -135.1660   -177.2410   -284.9500   -223.9760   -1,179.2900
Cash Flow from Financing
  61.4520   111.5720   96.9690   4.8770   1,173.6250
Decrease / Increase in Cash
  44.8110   53.4430   -24.8500   -42.1660   288.1740
Employees
  8,927   10,349   11,443   12,487   22,969