2024-04-29  10:00:00 PM Chg. +0.1800 Volume Bid10:30:59 PM Ask10:30:59 PM Market Capitalization Dividend Y. P/E Ratio
88.5800USD +0.20% 260,612
Turnover: 12.44 mill.
88.6000Bid Size: 1,000 92.0000Ask Size: 300 4.08 bill.USD - 19.09

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
  275.0820   288.6040   379.3750   460.2060   543.0680
Intangible Assets
  9.2270   11.9040   28.7890   51.2230   87.1390
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  317.0490   330.4940   489.0370   613.2450   769.0260
Inventories
  171.0090   203.7380   239.0100   307.7120   403.5790
Accounts Receivable
  143.1090   150.4790   155.9010   237.2780   255.5090
Cash and Cash Equivalents
  522.1500   582.5320   623.8550   909.9000   544.3580
Current Assets
  893.8380   1,122.9350   1,300.9620   1,754.0100   1,805.4240
Total Assets
  1,210.8870   1,453.4290   1,789.9990   2,367.2550   2,574.4500

 

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
  17.1410   26.3140   28.0480   35.1090   36.3020
Long-term debt
  19.6670   17.6670   37.6350   45.3780   41.7070
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   15.8000   51.2000
Liabilities
  164.3260   192.7640   232.2750   344.9330   368.2150
Share Capital
  .0050   .0050   .0050   .0050   .0050
Total Equity
  1,046.5610   1,260.6650   1,557.7240   2,022.3220   2,206.2350
Minority Interests
  0.0000   1.1370   .1660   0.0000   .6870
Total liabilities equity
  1,210.8870   1,453.4290   1,789.9990   2,367.2550   2,574.4500

 

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
  769.8320   901.2650   1,006.1730   1,408.8890   1,459.8740
Depreciation (total)
  35.6120   42.4150   -   -   -
Operating Result
  283.7580   342.0430   364.3130   551.1120   523.4050
Interest Income
  -.0770   -.3010   1.3040   .7370   9.0570
Income Before Taxes
  284.4740   341.6170   366.5650   551.8710   534.3950
Income Taxes
  -84.0290   -99.5900   -105.8490   -204.2830   -130.2260
Minority Interests Profit
  0.0000   -.1270   -.0360   -.0260   .1420
Net Income
  200.4450   242.1540   260.7520   347.6140   404.0270

 

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
  3.8500   4.6000   4.9100   6.5000   7.5500
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
  180.1050   256.5710   292.2880   405.3950   393.3010
Cash Flow from Investing Activities
  -90.0800   -181.5670   -274.4080   -170.8050   -562.9990
Cash Flow from Financing
  11.5290   5.3700   32.8510   -3.3720   -166.6470
Decrease / Increase in Cash
  73.3740   60.3820   41.3230   286.0450   -365.5420
Employees
  -   -   -   5,030   6,220