5/10/2024  10:10:00 PM Chg. +0.40 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
91.73USD +0.44% 359,069
Turnover: 21.2 mill.
91.66Bid Size: 100 95.43Ask Size: 100 6.46 bill.USD 1.42% 16.62

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
  912.1000   989.2000   1,035.6000   1,055.3000   1,207.4000
Intangible Assets
  733.2000   758.5000   741.4000   668.8000   765.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,708   2,985.3000   3,041.3000   2,957.2000   3,268.4000
Inventories
  835.7000   842   841.3000   1,042.7000   1,191.3000
Accounts Receivable
  546.6000   545.1000   581.1000   626.4000   699.6000
Cash and Cash Equivalents
  132.5000   209.5000   320.3000   257.1000   331.6000
Current Assets
  1,737.2000   1,874.6000   2,000.3000   2,213.5000   2,504
Total Assets
  4,445.2000   4,859.9000   5,041.6000   5,170.7000   5,772.4000

 

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
  273.2000   301.7000   351.4000   430   403.9000
Long-term debt
  1,638.6000   1,648.1000   1,433.9000   1,411.1000   1,914.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  138   168.2000   -   -   -
Liabilities
  2,802.5000   2,905.1000   2,816.4000   2,793   3,419.5000
Share Capital
  53.1000   53.1000   40.7000   40.7000   40.7000
Total Equity
  1,642.7000   1,954.8000   2,225.2000   2,377.7000   2,352.9000
Minority Interests
  63.1000   86.6000   72.3000   82.8000   84.6000
Total liabilities equity
  4,445.2000   4,859.9000   5,041.6000   5,170.7000   5,772.4000

 

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
  3,580.8000   3,789.9000   3,513.2000   4,132.9000   4,496.7000
Depreciation (total)
  146   160.6000   167.1000   167.8000   164
Operating Result
  454.5000   516.4000   454.9000   513.1000   606.9000
Interest Income
  -49.6000   -67.2000   -63.9000   -56.5000   -70.8000
Income Before Taxes
  408.1000   472.4000   396.3000   476.6000   550.9000
Income Taxes
  102.6000   97.7000   103.9000   95.1000   133.9000
Minority Interests Profit
  2.7000   12.6000   7.9000   12.4000   9.6000
Net Income
  302.8000   362.1000   284.5000   369.1000   407.4000

 

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
  3.9300   4.7800   3.7800   4.8600   5.5400
Dividend per Share
  1.1100   1.1200   1.1300   1.1900   1.2300

 

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
  332.5000   550.1000   577.6000   387.3000   463.8000
Cash Flow from Investing Activities
  -865.2000   -364.9000   -153.5000   -173.8000   -573.3000
Cash Flow from Financing
  553.1000   -100.7000   -331.1000   -269.3000   206.8000
Decrease / Increase in Cash
  7.7000   83.1000   104.9000   -63.2000   82.8000
Employees
  17,000   18,829   -   -   -