2024-05-03  9:59:09 PM Chg. -0.10 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
72.83USD -0.13% 5,542
Turnover: 406,380.44
-Bid Size: - -Ask Size: - 3.34 bill.USD - 14.68

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  446.8350   469.5740   530.8150   582.0790   736.7300
Intangible Assets
  137.9350   119.5230   110.5910   94.5500   79.1370
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  791.5330   829.4250   955.4700   1,006.8230   1,126.6410
Inventories
  215.4350   236.4720   307.0620   348.6220   360.2810
Accounts Receivable
  228.4050   260.3220   320.0610   358.4960   369.2330
Cash and Cash Equivalents
  241.0530   258.3900   268.0650   363.5990   336.7320
Current Assets
  734.8380   809.9590   1,023.9870   1,187.6720   1,161.6710
Total Assets
  1,526.3710   1,639.3840   1,979.4570   2,194.4950   2,288.3120

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  117.8080   122.1480   168.0450   221.2540   160.4420
Long-term debt
  186.1430   64.4010   288.1790   265.5740   147.4700
Liabilities to Banks
  186.1000   64.4000   -   -   -
Provisions
  126.6000   146.4000   -   -   -
Liabilities
  548.9390   486.6010   963.3340   891.7710   705.3930
Share Capital
  34.4540   35.1110   35.6920   36.1950   36.5030
Total Equity
  977.4320   1,152.7830   1,016.1230   1,302.7240   1,582.9190
Minority Interests
  45.9690   46.3590   52.3030   65.4820   69.2740
Total liabilities equity
  1,526.3710   1,639.3840   1,979.4570   2,194.4950   2,288.3120

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  1,213.9890   1,249.1300   1,229.2150   1,805.1620   2,000.5800
Depreciation (total)
  104.6440   109.5000   108   122.4000   127.7000
Operating Result
  154.4820   200.6080   134.3320   275.9850   408.1930
Interest Income
  -7.9230   -5.7040   -10.5960   -4.3520   -4.6480
Income Before Taxes
  149.9620   198.2460   120.3410   315.0950   395.9400
Income Taxes
  44.5560   44.1310   21.1120   78.8070   56.6850
Minority Interests Profit
  -1.3850   -.8650   -1.1410   -7.5250   -7.9720
Net Income
  104.0210   153.2500   98.0880   228.7630   331.2830

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  2.0900   3.0200   1.9200   5.1100   7.3100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  185.5660   229.7720   187.2200   338.5430   392.5010
Cash Flow from Investing Activities
  -88.9440   -100.4260   -106.7720   -144.2290   -265.2630
Cash Flow from Financing
  -51.9110   -112.4320   -54.3020   -158.4410   -125.7130
Decrease / Increase in Cash
  36.6330   17.6740   61.0220   46.2890   -25.7190
Employees
  7,710   7,271   -   -   -