2024-05-02  10:10:00 PM Chg. +0.64 Volume Bid2:06:03 PM Ask2:06:03 PM Market Capitalization Dividend Y. P/E Ratio
455.79USD +0.14% 305,102
Turnover: 69.26 mill.
440.00Bid Size: 100 729.26Ask Size: 200 16.24 bill.USD 0.96% 27.44

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
  408.3000   445.4000   464.3000   515.1000   548.9000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  727.8000   914   944.9000   996.5000   1,071.1000
Inventories
  509.8000   544.1000   439.4000   510.9000   753
Accounts Receivable
  472.7000   477.8000   448.3000   508.3000   608.5000
Cash and Cash Equivalents
  46.3000   37.3000   123.9000   31   52.6000
Current Assets
  1,089.4000   1,120.9000   1,087.6000   1,175.4000   1,496.5000
Total Assets
  1,817.2000   2,034.9000   2,032.5000   2,171.9000   2,567.6000

 

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
  433.3000   372.4000   340.3000   402.1000   427.3000
Long-term debt
  740.5000   849.3000   970.7000   1,226.5000   814.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  2.1000   -   -   -   -
Liabilities
  1,966.8000   2,205.1000   2,049.6000   2,440.9000   2,770.7000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  -149.6000   -170.2000   -17.1000   -269   -203.1000
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  1,817.2000   2,034.9000   2,032.5000   2,171.9000   2,567.6000

 

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
  3,883.9000   3,807.2000   3,634.1000   4,194.1000   4,718.4000
Depreciation (total)
  66   71.1000   72.6000   72.4000   77.9000
Operating Result
  509.5000   656.9000   478.5000   590.3000   656.2000
Interest Income
  -38.3000   -47.5000   -28.3000   -25   -38.7000
Income Before Taxes
  467.9000   507.9000   445.2000   560.1000   615.8000
Income Taxes
  107.6000   99.1000   88.1000   96.1000   118.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  359   408.7000   356.3000   464   497.1000

 

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
  8.8400   10.4900   9.3000   12.4700   13.9200
Dividend per Share
  2.4300   2.9500   3.0800   3.5300   4.1000

 

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
  495.5000   396.1000   612.4000   515.5000   302.3000
Cash Flow from Investing Activities
  30.5000   15.9000   -79.7000   -106.4000   -103
Cash Flow from Financing
  -537.8000   -423.4000   -441.8000   -498.7000   -174.1000
Decrease / Increase in Cash
  -11.8000   -11.4000   90.9000   -89.6000   25.2000
Employees
  11,350   11,200   -   -   -