2024-05-01  10:00:00 PM Chg. +3.5000 Volume Bid1:46:59 AM Ask1:46:59 AM Market Capitalization Dividend Y. P/E Ratio
165.8600USD +2.16% 778,472
Turnover: 70.96 mill.
165.6100Bid Size: 100 167.2900Ask Size: 100 10 bill.USD 0.51% 42.75

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
  876.3500   922.0430   1,060.0050   1,058.7750   997.4150
Intangible Assets
  197.6500   171.8820   700.8830   611.9920   606.7110
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,697.9380   1,735.9200   2,675.8520   2,685.2980   2,692.4710
Inventories
  461.6830   473.5050   549.5960   516.8360   437.9430
Accounts Receivable
  343.7680   402.1820   431.8200   591.5290   537.9870
Cash and Cash Equivalents
  81.0900   87.5520   79.9590   99.0730   153.2700
Current Assets
  944.4240   1,021.1890   1,114.7970   1,271.2280   1,210.8650
Total Assets
  2,642.3620   2,757.1090   3,790.6490   3,956.5260   3,903.3360

 

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
  169.4390   232.7880   226.2850   240.4600   134.2420
Long-term debt
  577.1530   580.2860   1,092.3970   864.8990   736.8490
Liabilities to Banks
  150   32.6000   153.6000   220   0.0000
Provisions
  160.4000   188.5000   365.4000   379.5000   315.4000
Liabilities
  1,429.7670   1,385.7260   2,252.5450   2,229.7850   1,910.6590
Share Capital
  .1060   .1060   .1060   .1060   .1060
Total Equity
  1,212.5950   1,371.3830   1,538.1040   1,726.7410   1,992.6770
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,642.3620   2,757.1090   3,790.6490   3,956.5260   3,903.3360

 

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
  2,023.0780   2,098.6850   2,325.8730   2,900.1970   2,495.6650
Depreciation (total)
  69.0360   80.9170   116.1310   142.0040   131.1580
Operating Result
  -   -   -   -   -
Interest Income
  -24.7510   -25.7050   -30.0960   -42.5880   -34.0470
Income Before Taxes
  226.4860   252.7470   219.5780   320.6120   281.8810
Income Taxes
  45.6480   52.2400   39.2000   61.0100   41.4860
Minority Interests Profit
  -   -   -   -   -
Net Income
  180.8380   200.5070   180.3780   259.6020   240.3950

 

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
  2.9200   3.2700   2.9300   4.1900   3.8600
Dividend per Share
  0.4300   0.4850   0.5525   0.6300   0.6050

 

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
  435.3790   307.5370   299.2920   390.6080   349.4910
Cash Flow from Investing Activities
  -173.9460   -91.8660   -896.5670   -102.5270   -6.8800
Cash Flow from Financing
  -260.9930   -211.8130   605.9980   -265.5990   -290.2420
Decrease / Increase in Cash
  -1.1120   6.4620   -3.9580   15.4790   54.1970
Employees
  6,800   6,900   8,300   9,000   7,100