2024-05-06  10:00:00 PM Chg. +5.2400 Volume Bid10:30:23 PM Ask10:30:23 PM Market Capitalization Dividend Y. P/E Ratio
252.6400USD +2.12% 228,317
Turnover: 32.16 mill.
211.0000Bid Size: 200 254.6100Ask Size: 200 6.26 bill.USD 0.99% 24.20

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
  339.8940   344.6170   344.1780   437.8890   481.1100
Intangible Assets
  361.4740   321.2470   291.8870   407.1260   593.9700
Long-Term Investments
  25.4050   24.0990   30.5470   39.2110   24.1210
Fixed Assets
  1,581.7890   1,555.5040   1,530.2840   1,881.4930   2,391.9380
Inventories
  258.2280   237.5070   258.0020   445.6710   547.6900
Accounts Receivable
  232.8920   202.3090   232.7600   275.1920   306.5780
Cash and Cash Equivalents
  489.7330   531.1390   687.5250   478.4730   562.5880
Current Assets
  1,032.5170   1,004.3940   1,217.3090   1,270.2110   1,511.7960
Total Assets
  2,614.3060   2,559.8980   2,747.5930   3,151.7040   3,903.7340

 

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
  126.3230   117.3200   145.9840   222.0390   208.5710
Long-term debt
  684.7300   669.1580   687.0340   611.8970   866.6230
Liabilities to Banks
  -   -   -   -   -
Provisions
  51.9000   49.8000   -   -   -
Liabilities
  1,135.9640   1,063.8840   1,138.8200   1,258.1840   1,692.3560
Share Capital
  .2540   .2560   .2590   .2600   .2610
Total Equity
  1,478.3420   1,496.0140   1,608.7730   1,893.5200   2,211.3780
Minority Interests
  .1310   .1310   .1310   .1310   .1840
Total liabilities equity
  2,614.3060   2,559.8980   2,747.5930   3,151.7040   3,903.7340

 

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
  1,718.4680   1,503.8730   1,445.6950   2,079.9280   2,513.8970
Depreciation (total)
  52.1900   40   40   42.7000   55.7000
Operating Result
  225.0490   192.7910   162.3720   385.6420   500.8260
Interest Income
  22.5690   22.2660   21.0770   18.5270   26.2160
Income Before Taxes
  204.9420   165.8840   161.2530   341.0250   443.0440
Income Taxes
  40.3770   26.8020   31.2670   57.2190   69.7380
Minority Interests Profit
  -   -   -   -   -
Net Income
  164.5650   139.0820   129.9860   283.8060   373.3060

 

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
  6.6200   5.6600   5.3300   11.5400   15.0900
Dividend per Share
  1.6000   1.8200   1.9200   2.0200   2.2600

 

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
  331.8280   245.3280   258.0310   373.3440   419.7180
Cash Flow from Investing Activities
  -382.2480   -56.4570   -51.4330   -499.1600   -636.3970
Cash Flow from Financing
  121.8970   -146.2760   -67.8080   -68.9840   310.2020
Decrease / Increase in Cash
  60.0570   41.4060   156.3860   -204.6890   82.1030
Employees
  12,300   11,300   -   -   -