2024-04-18  10:00:00 PM Chg. -0.4600 Volume Bid1:57:15 AM Ask1:57:15 AM Market Capitalization Dividend Y. P/E Ratio
146.8100USD -0.31% 241,657
Turnover: 21.74 mill.
145.8300Bid Size: 100 147.4100Ask Size: 100 8.85 bill.USD 0.58% 37.84

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  1,058.7750   997.4150   950.5690   910.4720   913.0940
Intangible Assets
  611.9920   606.7110   559.2890   460.5800   452.3630
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,685.2980   2,692.4710   2,626.2810   2,494.4770   2,540.7510
Inventories
  516.8360   437.9430   419.9710   514.2870   517.8430
Accounts Receivable
  591.5290   537.9870   523.0510   609.9640   749.8590
Cash and Cash Equivalents
  99.0730   153.2700   448.4620   107.8440   137.4470
Current Assets
  1,271.2280   1,210.8650   1,464.7230   1,311.9690   1,469.4520
Total Assets
  3,956.5260   3,903.3360   4,091.0040   3,806.4460   4,010.2030

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  240.4600   134.2420   170.9090   230.5190   234.3280
Long-term debt
  864.8990   736.8490   734.1220   709.7600   645.7090
Liabilities to Banks
  220   0.0000   -   -   -
Provisions
  379.5000   315.4000   -   -   -
Liabilities
  2,229.7850   1,910.6590   1,876.2230   1,905.3240   1,939.2140
Share Capital
  .1060   .1060   .1060   .1060   .1060
Total Equity
  1,726.7410   1,992.6770   2,214.7810   1,901.1220   2,070.9890
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,956.5260   3,903.3360   4,091.0040   3,806.4460   4,010.2030

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  2,900.1970   2,495.6650   2,245.8320   2,382.7900   2,914.5660
Depreciation (total)
  142.0040   131.1580   129.5240   120.6280   119.7430
Operating Result
  -   -   -   -   -
Interest Income
  -42.5880   -34.0470   -32.7870   -32.7310   -45.1470
Income Before Taxes
  320.6120   281.8810   245.7990   199.8980   275.7680
Income Taxes
  61.0100   41.4860   37.1500   28.2000   43.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  259.6020   240.3950   208.6490   171.6980   232.3680

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  4.1900   3.8600   3.3000   2.7900   3.8800
Dividend per Share
  0.6300   0.6050   0.5688   0.7325   0.8500

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  390.6080   349.4910   464.6690   193.6380   308.5430
Cash Flow from Investing Activities
  -102.5270   -6.8800   -35.2970   -65.4490   -73.5510
Cash Flow from Financing
  -265.5990   -290.2420   -136.3180   -442.3780   -196.4730
Decrease / Increase in Cash
  15.4790   54.1970   295.1920   -340.6180   29.6030
Employees
  9,000   7,100   -   -   -