2024-06-03  9:59:36 PM Chg. -2.76 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
360.90USD -0.76% 16,366
Turnover: 5.88 mill.
-Bid Size: - -Ask Size: - 13.84 bill.USD 1.19% 26.85

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
  83.2900   100.9390   106.9640   112.2460   108.2410
Intangible Assets
  13.3260   13.2230   12.0040   11.0380   12.1810
Long-Term Investments
  1.1720   1.1270   1.2130   1.2270   1.2920
Fixed Assets
  298.5380   318.8140   325.6270   509.6980   617.7430
Inventories
  486.1160   536.4740   672.5790   702.2740   780.9890
Accounts Receivable
  61.4370   76.5970   69.4930   76.6480   122.2520
Cash and Cash Equivalents
  21.9560   29.9400   16.3580   28.5830   34.1280
Current Assets
  695.5570   782.2480   915.2440   973.5680   1,121.9270
Total Assets
  994.0950   1,101.0620   1,240.8710   1,483.2660   1,739.6700

 

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
  230.7280   245.2490   237.8350   261.9630   266.7530
Long-term debt
  436.9370   508.8150   657.5930   499.6620   404.1490
Liabilities to Banks
  -   -   -   -   -
Provisions
  34.5000   24.6000   29.4000   32.6000   -
Liabilities
  788.8850   877.9160   1,017.2810   1,073.0860   1,100.2000
Share Capital
  .0410   .0400   .0400   .0400   .0400
Total Equity
  205.2100   223.1460   223.5900   410.1800   639.4700
Minority Interests
  2.2870   0.0000   0.0000   0.0000   -
Total liabilities equity
  994.0950   1,101.0620   1,240.8710   1,483.2660   1,739.6700

 

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
  2,570.8030   2,788.1880   2,998.0970   3,199.5170   3,936.6230
Depreciation (total)
  -   -   -   -   -
Operating Result
  255.8590   284.3710   313.8890   341.2460   464.0270
Interest Income
  -   -   -   -   -
Income Before Taxes
  241.3780   269.1820   292.9930   317.4740   451.6740
Income Taxes
  92.9310   77.9820   58.7740   56.1610   85.2310
Minority Interests Profit
  .3520   .2940   0.0000   0.0000   -
Net Income
  148.9550   191.6330   234.4610   261.5750   366.7380

 

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
  3.5600   4.6900   5.8200   6.5700   9.1400
Dividend per Share
  1.1900   1.4200   1.7200   2.1000   2.2900

 

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
  165.3780   175.3110   118.6560   298.7760   397.5810
Cash Flow from Investing Activities
  -55.6430   -52.2200   -34.1580   -42.2630   -146.2890
Cash Flow from Financing
  -99.6720   -114.4490   -97.5710   -244.4860   -244.3710
Decrease / Increase in Cash
  8.7190   7.9840   -13.5820   12.2250   5.5450
Employees
  3,900   4,000   4,000   4,500   -