2024-05-03  9:59:49 PM Chg. +0.63 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
73.83USD +0.86% 14,021
Turnover: 1.03 mill.
-Bid Size: - -Ask Size: - 8.89 bill.USD 1.30% 25.02

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  484.6000   509.3000   588.9000   631.6000   617.8000
Intangible Assets
  40.6000   35.6000   70.9000   67.3000   61.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  828.7000   850.9000   1,020   -   1,156.2000
Inventories
  293.5000   334.1000   332.8000   322.7000   384.5000
Accounts Receivable
  497.7000   534.6000   529.5000   455.3000   552.7000
Cash and Cash Equivalents
  308.4000   204.7000   177.8000   236.6000   222.8000
Current Assets
  1,151   1,125.7000   1,122.6000   1,096.7000   1,244
Total Assets
  1,979.7000   1,976.6000   2,142.6000   22,446   2,400.2000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  194   201.3000   237.5000   187.7000   293.9000
Long-term debt
  537.3000   499.6000   584.4000   617.4000   461
Liabilities to Banks
  23.3000   28.2000   2.1000   3.8000   -
Provisions
  34.7000   38.7000   13.2000   16.7000   -
Liabilities
  1,125.2000   1,118.8000   1,249.9000   21,453.1000   1,263.1000
Share Capital
  758.2000   758.2000   758.2000   758.2000   758.2000
Total Equity
  854.5000   857.8000   892.7000   992.9000   1,137.1000
Minority Interests
  -   4.8000   15.4000   16.7000   0.0000
Total liabilities equity
  1,979.7000   1,976.6000   2,142.6000   22,446   2,400.2000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  2,371.9000   2,734.2000   2,844.9000   2,581.8000   2,853.9000
Depreciation (total)
  75.2000   76.7000   81.1000   87.6000   95.3000
Operating Result
  328.6000   380   388.2000   340.1000   384.7000
Interest Income
  -19.5000   -21.3000   -19.9000   -17.4000   -13
Income Before Taxes
  322   363.6000   375.2000   335.2000   381
Income Taxes
  89.2000   183.3000   108   78.2000   94.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  232.8000   180.3000   267.2000   257   286.9000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.7600   1.3800   2.0800   2.0300   2.2700
Dividend per Share
  0.7000   0.7300   0.8000   0.8400   0.8600

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  310.3000   262.9000   345.8000   387   401.9000
Cash Flow from Investing Activities
  -95.7000   -95.4000   -246.4000   -128.9000   -58.3000
Cash Flow from Financing
  -157.7000   -268.8000   -123.3000   -199.5000   -363.3000
Decrease / Increase in Cash
  65.2000   -103.7000   -26.9000   58.8000   -13.8000
Employees
  13,200   14,000   14,100   12,400   -