2024-04-16  9:59:57 PM Chg. -0.28 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
90.12USD -0.30% 6,255
Turnover: 563,536.62
-Bid Size: - -Ask Size: - 3.64 bill.USD 0.78% 20.92

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
  348.5490   390.2600   409.4390   480.0140   497.0560
Intangible Assets
  153.9600   147.1410   462.3160   455.6850   430.8980
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  874.1140   947.3380   1,581.5450   1,738.7930   1,771.4800
Inventories
  360.6940   414.2340   503.8690   519.4600   518.2470
Accounts Receivable
  486.6460   546.3250   624.1360   595.8730   603.5810
Cash and Cash Equivalents
  500.3290   522.1180   299.2120   326.9790   451.8080
Current Assets
  1,418.9150   1,539.5870   1,536.6480   1,562.9050   1,691.3170
Total Assets
  2,293.0290   2,486.9250   3,118.1930   3,301.6980   3,462.7970

 

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
  222.4930   258.9820   292.4490   281.8730   323.8760
Long-term debt
  587.6090   579.5350   971.7560   1,104.7310   969.6180
Liabilities to Banks
  -   -   -   -   -
Provisions
  45.9000   33.6000   82.1000   78.4000   76.4000
Liabilities
  1,184.6600   1,285.8140   1,832.1760   1,997.6360   1,919.2210
Share Capital
  .5440   .5460   .5480   .5510   .5550
Total Equity
  1,108.3690   1,201.1110   1,286.0170   1,304.0620   1,543.5760
Minority Interests
  4.9130   5.4360   3.7300   3.5370   3.8210
Total liabilities equity
  2,293.0290   2,486.9250   3,118.1930   3,301.6980   3,462.7970

 

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
  2,367.1490   2,581.8910   2,808.0170   3,087.8680   2,977.9320
Depreciation (total)
  53.9450   54.3170   63.3480   87.3440   94.0820
Operating Result
  235.8610   269.3820   212.4650   190.1950   216.3750
Interest Income
  -22.1970   -25.0010   -30.8680   -43.6730   -38.4360
Income Before Taxes
  212.6950   238.3260   182.2110   146.9370   170.1350
Income Taxes
  54.4720   118.4930   21.5840   9.8210   26.7610
Minority Interests Profit
  -1.9910   .2390   .3880   0.0000   0.0000
Net Income
  160.2140   119.5940   160.2390   137.1160   143.3740

 

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
  3.6900   2.8100   3.7900   3.2300   3.3700
Dividend per Share
  0.7000   0.7000   0.7000   0.7000   0.7000

 

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
  246.0300   211.0480   197.8550   253.3980   358.3750
Cash Flow from Investing Activities
  -61.8330   -72.3570   -723.8830   -274.8190   -65.0440
Cash Flow from Financing
  -62.5420   -166.8880   346.5770   62.6830   -188.7240
Decrease / Increase in Cash
  103.0220   21.7890   -222.9060   27.7670   124.8290
Employees
  9,400   9,600   11,000   11,400   11,400