2024-04-19  10:10:00 PM Chg. +0.26 Volume Bid1:23:40 AM Ask1:23:40 AM Market Capitalization Dividend Y. P/E Ratio
71.91USD +0.36% 456,881
Turnover: 21.84 mill.
71.34Bid Size: 100 72.34Ask Size: 100 8.66 bill.USD 1.34% 24.38

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
  509.3000   588.9000   631.6000   617.8000   594.4000
Intangible Assets
  35.6000   70.9000   67.3000   61.6000   99.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  850.9000   1,020   -   1,156.2000   1,193.8000
Inventories
  334.1000   332.8000   322.7000   384.5000   502.4000
Accounts Receivable
  534.6000   529.5000   455.3000   552.7000   616.6000
Cash and Cash Equivalents
  204.7000   177.8000   236.6000   222.8000   193.3000
Current Assets
  1,125.7000   1,122.6000   1,096.7000   1,244   1,406.5000
Total Assets
  1,976.6000   2,142.6000   22,446   2,400.2000   2,600.3000

 

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
  201.3000   237.5000   187.7000   293.9000   338.5000
Long-term debt
  499.6000   584.4000   617.4000   461   644.3000
Liabilities to Banks
  28.2000   2.1000   3.8000   -   -
Provisions
  38.7000   13.2000   16.7000   -   -
Liabilities
  1,118.8000   1,249.9000   21,453.1000   1,263.1000   1,467.1000
Share Capital
  758.2000   758.2000   758.2000   758.2000   758.2000
Total Equity
  857.8000   892.7000   992.9000   1,137.1000   1,133.2000
Minority Interests
  4.8000   15.4000   16.7000   0.0000   0.0000
Total liabilities equity
  1,976.6000   2,142.6000   22,446   2,400.2000   2,600.3000

 

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
  2,734.2000   2,844.9000   2,581.8000   2,853.9000   3,306.6000
Depreciation (total)
  76.7000   81.1000   87.6000   95.3000   93.8000
Operating Result
  380   388.2000   340.1000   384.7000   443.5000
Interest Income
  -21.3000   -19.9000   -17.4000   -13   -14.9000
Income Before Taxes
  363.6000   375.2000   335.2000   381   438.4000
Income Taxes
  183.3000   108   78.2000   94.1000   105.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  180.3000   267.2000   257   286.9000   332.8000

 

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
  1.3800   2.0800   2.0300   2.2700   2.6900
Dividend per Share
  0.7300   0.8000   0.8400   0.8600   0.9000

 

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
  262.9000   345.8000   387   401.9000   252.8000
Cash Flow from Investing Activities
  -95.4000   -246.4000   -128.9000   -58.3000   -154
Cash Flow from Financing
  -268.8000   -123.3000   -199.5000   -363.3000   -114.2000
Decrease / Increase in Cash
  -103.7000   -26.9000   58.8000   -13.8000   -29.5000
Employees
  14,000   14,100   12,400   -   -