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% 778,490
Turnover: 70.96 mill.
165.6100Bid Size: 100 167.2900Ask Size: 100 10 bill.USD 0.51% 42.75

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  756.1000   876.3500   922.0430   1,060.0050   1,058.7750
Intangible Assets
  225.1380   197.6500   171.8820   700.8830   611.9920
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,592.4890   1,697.9380   1,735.9200   2,675.8520   2,685.2980
Inventories
  447.6640   461.6830   473.5050   549.5960   516.8360
Accounts Receivable
  322.2150   343.7680   402.1820   431.8200   591.5290
Cash and Cash Equivalents
  82.2020   81.0900   87.5520   79.9590   99.0730
Current Assets
  947.4760   944.4240   1,021.1890   1,114.7970   1,271.2280
Total Assets
  2,539.9650   2,642.3620   2,757.1090   3,790.6490   3,956.5260

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  173.2870   169.4390   232.7880   226.2850   240.4600
Long-term debt
  850   577.1530   580.2860   1,092.3970   864.8990
Liabilities to Banks
  2.4000   150   32.6000   153.6000   220
Provisions
  238.3100   160.4000   188.5000   365.4000   379.5000
Liabilities
  1,386.8610   1,429.7670   1,385.7260   2,252.5450   2,229.7850
Share Capital
  .1060   .1060   .1060   .1060   .1060
Total Equity
  1,153.1040   1,212.5950   1,371.3830   1,538.1040   1,726.7410
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,539.9650   2,642.3620   2,757.1090   3,790.6490   3,956.5260

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  2,038.3030   2,023.0780   2,098.6850   2,325.8730   2,900.1970
Depreciation (total)
  75.2350   69.0360   80.9170   116.1310   142.0040
Operating Result
  -   -   -   -   -
Interest Income
  -24.0770   -24.7510   -25.7050   -30.0960   -42.5880
Income Before Taxes
  240.9490   226.4860   252.7470   219.5780   320.6120
Income Taxes
  59.4970   45.6480   52.2400   39.2000   61.0100
Minority Interests Profit
  -   -   -   -   -
Net Income
  181.4520   180.8380   200.5070   180.3780   259.6020

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  2.8100   2.9200   3.2700   2.9300   4.1900
Dividend per Share
  0.3800   0.4300   0.4850   0.5525   0.6300

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  287.4290   435.3790   307.5370   299.2920   390.6080
Cash Flow from Investing Activities
  -284.0830   -173.9460   -91.8660   -896.5670   -102.5270
Cash Flow from Financing
  -25.4450   -260.9930   -211.8130   605.9980   -265.5990
Decrease / Increase in Cash
  -33.0850   -1.1120   6.4620   -3.9580   15.4790
Employees
  6,900   6,800   6,900   8,300   9,000