2024-05-30  10:10:00 PM Chg. +0.46 Volume Bid2024-05-30 Ask2024-05-30 Market Capitalization Dividend Y. P/E Ratio
44.20USD +1.05% 259,930
Turnover: 7.57 mill.
43.50Bid Size: 400 46.50Ask Size: 800 4.03 bill.USD 2.26% 53.25

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
  607.7000   461.6000   495.4000   407.4000   694.9000
Intangible Assets
  363.5000   400   423.4000   469.3000   1,008.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,773.8000   1,638.7000   1,724.5000   1,760   3,268.4000
Inventories
  312.4000   327.8000   344.7000   260.9000   327.5000
Accounts Receivable
  363.7000   392.4000   413.4000   330   516.6000
Cash and Cash Equivalents
  226.7000   243.6000   170.9000   864.7000   649.5000
Current Assets
  949.5000   1,066.6000   998.8000   1,513.3000   1,602.1000
Total Assets
  2,723.3000   2,705.3000   2,723.3000   3,273.3000   4,870.5000

 

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
  361.5000   388.9000   399   287.7000   471.7000
Long-term debt
  1,239.8000   1,276.4000   1,336.2000   1,210.9000   1,854
Liabilities to Banks
  -   -   -   -   -
Provisions
  43.1000   40.3000   69.3000   63.5000   -
Liabilities
  1,997.8000   2,105.9000   2,182.7000   2,220.6000   3,158.8000
Share Capital
  -   1.2000   1.2000   1.2000   1.2000
Total Equity
  725.5000   599.4000   540.6000   1,052.7000   1,711.7000
Minority Interests
  .8000   .9000   .6000   .8000   14.6000
Total liabilities equity
  2,723.3000   2,705.3000   2,723.3000   3,273.3000   4,870.5000

 

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
  3,339.8000   3,229.9000   3,533.4000   2,862.7000   3,242.1000
Depreciation (total)
  100.5000   97.4000   88.5000   87.5000   111.8000
Operating Result
  281.9000   277.5000   273.7000   156.8000   189.3000
Interest Income
  -59.8000   -60.8000   -62.8000   -59.5000   -74.6000
Income Before Taxes
  222.3000   212.3000   197.2000   109.4000   139
Income Taxes
  57.3000   38.7000   36.4000   33.7000   5.2000
Minority Interests Profit
  .2000   -.1000   .3000   -.2000   -1.8000
Net Income
  165.2000   -57.7000   159.8000   588.6000   131.6000

 

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
  1.9700   -0.7100   2.0100   7.6200   1.4600
Dividend per Share
  0.4950   0.5800   0.7200   0.7880   0.8200

 

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
  221.3000   202.4000   253.7000   300.8000   221.6000
Cash Flow from Investing Activities
  -235.4000   -119.4000   -170.3000   611.9000   -1,431.6000
Cash Flow from Financing
  -34   -72.7000   -148.1000   -218.3000   982
Decrease / Increase in Cash
  -53.1000   16.9000   -72.7000   693.8000   -215.2000
Employees
  7,000   6,300   6,600   5,600   -