2024-04-29  10:10:00 PM Chg. -1.30 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
162.94USD -0.79% 43,481
Turnover: 3.04 mill.
149.14Bid Size: 100 189.29Ask Size: 100 3.04 bill.USD 0.76% 28.24

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
  525.1150   559.5760   574.5090   582.4700   617.7190
Intangible Assets
  71.7440   70.9040   72.7200   85.5360   84.6380
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,004.9020   1,058.5860   1,133.5290   1,229.6930   1,277.2730
Inventories
  79.0680   90.1760   100.9160   106.2690   143.5910
Accounts Receivable
  187.1740   200.7970   203.4570   190.9160   208.3310
Cash and Cash Equivalents
  349.7520   270.5120   385.3410   474.8380   512.8680
Current Assets
  814.2260   784.8000   913.7910   969.3340   1,103.7920
Total Assets
  1,819.1280   1,843.3860   2,047.3200   2,199.0270   2,381.0650

 

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
  64.6910   73.5000   77.9180   64.0350   81.3560
Long-term debt
  0.0000   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  300.3000   304.2000   328   351.5000   -
Liabilities
  365.9360   378.4190   406.0900   457.8980   508.1130
Share Capital
  1.5450   1.5430   1.5330   1.5250   1.5240
Total Equity
  1,453.1920   1,464.9670   1,641.2300   1,741.1290   1,872.9520
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,819.1280   1,843.3860   2,047.3200   2,199.0270   2,381.0650

 

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
  1,590.9580   1,696.4890   1,809.3760   1,804.1590   1,826.2160
Depreciation (total)
  88.8790   96.6620   103.3330   104.6970   105.9550
Operating Result
  110.2830   182.3760   232.0080   172.7290   195.8250
Interest Income
  4.2690   5.5430   9.0820   6.3820   2.5680
Income Before Taxes
  115.1230   187.2460   237.9240   177.8880   196.8710
Income Taxes
  44.9270   23.3510   58.7900   42.1180   45.7600
Minority Interests Profit
  -   -   -   -   -
Net Income
  70.1960   163.8950   179.1340   135.7700   151.1110

 

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
  3.6300   8.6600   9.7700   7.4600   8.3200
Dividend per Share
  0.1500   0.3000   0.4500   1.0000   1.0000

 

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
  218.2740   230.0730   282.1420   286.6840   212.3020
Cash Flow from Investing Activities
  -233.0370   -153.8980   -124.3290   -157.6160   -141.4650
Cash Flow from Financing
  -2.1820   -152.9480   -41.4910   -41.1030   -34.2550
Decrease / Increase in Cash
  -14.0430   -79.2400   114.8290   89.4970   38.0300
Employees
  14,000   14,000   14,000   14,000   -