2024-05-03  10:00:00 PM Chg. +1.6800 Volume Bid11:30:00 PM Ask11:30:00 PM Market Capitalization Dividend Y. P/E Ratio
73.6800USD +2.33% 2.08 mill.
Turnover: 99.17 mill.
73.0000Bid Size: 200 76.0000Ask Size: 100 7.4 bill.USD - 29.12

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
  494.0670   604.6600   713.0310   766.4290   741.5080
Intangible Assets
  198.6010   197.6080   196.2050   194.8030   185.3950
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,081.1490   1,175.8670   1,282.0960   1,341.7730   2,335.1440
Inventories
  165.4340   204.4640   229.5420   264.3660   275.9790
Accounts Receivable
  20.4240   25.2280   25.8930   40.5640   15.7130
Cash and Cash Equivalents
  136.0690   12.4650   19.4790   1.5880   85.3140
Current Assets
  345.2150   264.0260   299.5070   333.8410   387.8390
Total Assets
  1,426.3640   1,439.8930   1,581.6030   1,675.6140   2,722.9830

 

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
  134.4800   157.5500   119.0340   120.2650   122.8390
Long-term debt
  275.5000   372.3660   473.4890   572.6420   549.4190
Liabilities to Banks
  -   -   -   -   -
Provisions
  50.3000   75.7000   95.5000   184.1000   54.4000
Liabilities
  603.3720   766.9840   930.9090   1,086.4180   2,141.0310
Share Capital
  .1530   .1400   .1320   .1240   .1170
Total Equity
  822.9920   672.9090   650.6940   589.1960   581.9520
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,426.3640   1,439.8930   1,581.6030   1,675.6140   2,722.9830

 

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
  3,593.0310   4,046.3850   4,664.6120   5,207.3360   5,634.8350
Depreciation (total)
  69.1690   80.4140   96.7440   110.7490   122.8040
Operating Result
  228.7540   212.9320   226.0700   222.9110   217.3600
Interest Income
  -17.7230   -14.7940   -21.1770   -27.4350   21.1920
Income Before Taxes
  205.9930   198.5920   205.5180   195.7960   196.1680
Income Taxes
  -77.0020   -74.2860   -47.0780   -37.2600   46.5390
Minority Interests Profit
  -   -   -   -   -
Net Income
  128.9910   124.3060   158.4400   158.5360   149.6290

 

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
  0.8400   0.8400   1.1700   1.2300   1.2500
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
  239.8980   254.3510   309.5670   294.3790   355.2100
Cash Flow from Investing Activities
  -128.3120   -180.8030   -198.5940   -177.0820   -183.2320
Cash Flow from Financing
  -106.0300   -197.1520   -103.9590   -134.5280   -87.4410
Decrease / Increase in Cash
  5.5560   -123.6040   7.0140   -17.2310   84.5370
Employees
  20,000   24,000   27,000   30,000   30,000