2024-04-18  10:10:00 PM Chg. -5.90 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
813.30USD -0.72% 308,467
Turnover: 130.56 mill.
771.75Bid Size: 100 830.00Ask Size: 100 20.88 bill.USD - 41.71

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  225.5310   220.1620   213.7960   209.0370   206.2100
Intangible Assets
  65.1380   57.8500   51.4940   48.0160   41.9450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  370.9590   353.6890   331.8010   571.0070   516.9060
Inventories
  298.8510   299.6020   278.8420   311.6200   278.2420
Accounts Receivable
  158.6430   143.7040   178.6020   185.5960   215.7180
Cash and Cash Equivalents
  291.7640   429.9700   589.6920   649.4360   1,089.3610
Current Assets
  820.8210   910.6900   1,095.4050   1,194.1110   1,650.7990
Total Assets
  1,191.7800   1,264.3790   1,427.2060   1,765.1180   2,167.7050

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  95.8930   93.9390   124.9740   147.8920   231.6320
Long-term debt
  32.0820   31.5040   30.9010   30.2630   0.0000
Liabilities to Banks
  .5000   .6000   .6000   .6000   0.0000
Provisions
  8.2000   14.5000   22.5000   14.7000   41.8000
Liabilities
  237.5250   323.6000   382.0760   624.9980   723.4800
Share Capital
  .3200   .3040   .2910   .2800   .2790
Total Equity
  954.2550   940.7790   1,045.1300   1,140.1200   1,444.2250
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,191.7800   1,264.3790   1,427.2060   1,765.1180   2,167.7050

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  1,790.1470   1,903.3390   2,020.4370   2,132.6890   2,545.6410
Depreciation (total)
  52.6280   48.5720   44.9410   38.9120   40.5300
Operating Result
  -1.9190   222.5840   327.3200   338.1350   504.2050
Interest Income
  -6.5410   -1.5280   1.3670   2.2150   -3.3910
Income Before Taxes
  -6.9860   220.6960   328.9340   340.8660   501.5140
Income Taxes
  -12.6960   106.3020   64.6260   64.7240   118.9390
Minority Interests Profit
  -   -   -   -   -
Net Income
  5.7100   114.3940   264.3080   276.1420   382.5750

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  0.1800   3.6000   8.9200   9.7300   13.6400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  198.6770   327.3510   359.5050   286.3340   596.2170
Cash Flow from Investing Activities
  -44.4990   -34.6970   -29.0180   -31.9640   -32.1690
Cash Flow from Financing
  -103.0700   -157.7150   -167.1940   -192.1140   -129.5810
Decrease / Increase in Cash
  45.8080   138.2060   159.7220   59.7440   439.9250
Employees
  3,300   3,500   3,500   3,600   3,400