10/8/2024  9:59:59 PM Chg. +4.11 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
139.84USD +3.03% 49,570
Turnover: 6.92 mill.
-Bid Size: - -Ask Size: - 7.44 bill.USD - 90.87

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
  132.4660   135.9960   164.0960   165.9720   219.5520
Intangible Assets
  27.5560   29.3760   27.1230   27.9240   27.2510
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  302.5930   313.2980   346.1160   369.7210   400.0660
Inventories
  62.0380   72.5420   95.9440   93.7510   115.8710
Accounts Receivable
  80.9600   101.7200   121.3090   109.6290   132.4330
Cash and Cash Equivalents
  132.3170   305.9700   315.3020   552.4900   567.6870
Current Assets
  299.1420   507.2270   564.1190   785.0970   996.0620
Total Assets
  601.7350   820.5250   910.2350   1,154.8180   1,396.1280

 

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
  25.8650   31.1250   33.7790   40.3880   54.5480
Long-term debt
  185.0710   0.0000   0.0000   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  47   107.8000   42.4000   -   -
Liabilities
  326.0230   260.2890   203.3240   185.7530   228.2540
Share Capital
  .0500   .0500   .0520   .0530   .0540
Total Equity
  275.7120   560.2360   706.9110   969.0650   1,167.8740
Minority Interests
  .2970   0.0000   0.0000   -   -
Total liabilities equity
  601.7350   820.5250   910.2350   1,154.8180   1,396.1280

 

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
  630.1110   630.1110   798.1080   858.2890   937.8370
Depreciation (total)
  15.6840   16.8170   20.0610   21.1270   23.4870
Operating Result
  120.2500   120.2500   197.3610   208.0440   221.2160
Interest Income
  -   -   -   -   13.2900
Income Before Taxes
  116.3450   116.3450   199.3740   213.7760   234.1660
Income Taxes
  34.8450   117.6750   67.7580   20.2330   37.9500
Minority Interests Profit
  -1.8000   0.0000   0.0000   -   -
Net Income
  83.3000   83.3000   131.6160   193.5430   196.2160

 

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
  1.6200   1.6200   2.5500   3.7000   3.6700
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
  114.2090   117.2120   56.0620   239.5270   221.6400
Cash Flow from Investing Activities
  -54.5940   -54.5940   -47.9080   -26.1520   -197.6810
Cash Flow from Financing
  -59.0700   -62.0730   -4.1380   25.7800   -9.3390
Decrease / Increase in Cash
  -2.1360   -2.1360   7.2850   237.1580   15.4340
Employees
  3,700   4,293   4,600   4,500   5,300