2024-05-02  10:10:00 PM Chg. +1.95 Volume Bid3:01:52 PM Ask3:01:52 PM Market Capitalization Dividend Y. P/E Ratio
83.66USD +2.39% 244,105
Turnover: 10.93 mill.
33.47Bid Size: 100 94.00Ask Size: 200 2.61 bill.USD 1.21% 23.50

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  462.0550   466.4620   448.5540   436.4170   445.6580
Intangible Assets
  49.2060   52.8920   46.8690   39.0810   33.8110
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  824.9430   856.0340   832.6600   797.2630   803.8160
Inventories
  85.9040   95.1490   110.4780   117.8820   139.0500
Accounts Receivable
  223.1760   218.2710   188.4230   191.9850   200.0180
Cash and Cash Equivalents
  197.7550   195.5400   241.3160   302.0360   291.7760
Current Assets
  593.0490   618.3340   717.2760   758.8010   838.4390
Total Assets
  1,417.9920   1,474.3680   1,549.9360   1,556.0640   1,642.2550

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  52.2460   65.2030   49.1730   68.9540   69.7070
Long-term debt
  523.7070   424.0090   398   350   439
Liabilities to Banks
  -   -   -   -   -
Provisions
  129   125.9000   -   -   -
Liabilities
  809.7120   771.6790   730.0710   678.4590   774.7120
Share Capital
  -   -   -   -   -
Total Equity
  608.2800   702.6890   819.8650   877.6050   867.5430
Minority Interests
  3.0310   4.0060   3.7990   3.6380   4.4940
Total liabilities equity
  1,417.9920   1,474.3680   1,549.9360   1,556.0640   1,642.2550

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  982.4790   1,054.1320   900.6100   929.2400   1,034.8870
Depreciation (total)
  79.0360   70.7950   72.6770   74.2250   69.0690
Operating Result
  137.4080   193.5760   166.0800   178.0110   181.0220
Interest Income
  -18.1240   -16.9210   -13.5840   -14.8910   -14
Income Before Taxes
  115.2470   178.2120   139.0740   165.9310   131.9800
Income Taxes
  32.2280   44.8290   41.8310   47.1630   35.4720
Minority Interests Profit
  .1280   .9850   -1.3460   .2900   .7460
Net Income
  82.8910   132.3980   98.5890   118.4780   95.7620

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  2.5700   4.1000   3.0500   3.6600   3.0600
Dividend per Share
  0.6900   0.7300   0.7700   0.8100   0.8800

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  132.4850   200.3520   140.2530   217.4750   128.2140
Cash Flow from Investing Activities
  -82.8860   -98.7480   -42.3900   -53.6990   -96.3480
Cash Flow from Financing
  -27.2580   -100.3070   -60.6690   -99.6350   -23.6520
Decrease / Increase in Cash
  14.0280   -2.2150   45.7760   60.7200   -10.2600
Employees
  4,400   4,600   -   -   -