2024-05-03  9:59:56 PM Chg. -0.27 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
220.35USD -0.12% 20,583
Turnover: 4.53 mill.
-Bid Size: - -Ask Size: - 16.68 bill.USD 1.16% 28.01

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
  258.3500   281.2200   280.3160   298.2730   327.3000
Intangible Assets
  414.7460   383.3270   388.0310   415.5630   597.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,395.5850   2,381.3250   2,552.4670   2,757.1670   3,239.2000
Inventories
  259.7240   279.9950   293.4670   289.9100   370.4000
Accounts Receivable
  294.1660   312.1920   298.1860   293.1460   356.4000
Cash and Cash Equivalents
  375.9500   466.4070   632.5810   1,025.8510   855.4000
Current Assets
  1,004.0430   1,092.5320   1,261.4450   1,657.2310   1,678
Total Assets
  3,399.6280   3,473.8570   3,813.9120   4,414.3980   4,917.2000

 

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
  147.0670   143.1960   138.4630   151.9930   178.8000
Long-term debt
  858.7880   848.3350   848.8640   1,044.3540   1,190.3000
Liabilities to Banks
  859.1000   848.8000   849.3000   -   -
Provisions
  137.6000   128   146.6000   -   -
Liabilities
  1,513.0860   1,479.2170   1,550.6830   1,874.0720   2,114.1000
Share Capital
  .9020   .9010   .8990   .9010   .9000
Total Equity
  1,886.5420   1,994.6400   2,263.2290   2,540.3260   2,803.1000
Minority Interests
  -   -   -   .1230   0.0000
Total liabilities equity
  3,399.6280   3,473.8570   3,813.9120   4,414.3980   4,917.2000

 

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
  2,287.3120   2,483.6660   2,494.5730   2,351.6460   2,764.8000
Depreciation (total)
  38.3140   39.0490   39.5430   41.6510   46.6000
Operating Result
  502.5560   569.0880   579.0030   520.7130   637
Interest Income
  -44.8890   -44.1340   -44.3410   -44.7460   -41
Income Before Taxes
  455.2730   528.9390   532.9030   470.3400   579.8000
Income Taxes
  118.0160   118.3660   107.3820   92.5620   130.5000
Minority Interests Profit
  -   -   -   -   .1000
Net Income
  337.2570   410.5730   425.5210   377.7780   449.4000

 

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
  4.4100   5.3600   5.6200   4.9800   5.9100
Dividend per Share
  1.4800   1.7200   1.9300   2.0000   2.1600

 

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
  432.7530   479.3450   528.0620   569.2730   565.3000
Cash Flow from Investing Activities
  -54.7460   -81.4310   -137.0150   -172.5770   -698.1000
Cash Flow from Financing
  -277.4210   -290.0110   -227.5850   -42.6020   -9.5000
Decrease / Increase in Cash
  139.9860   90.4570   166.1740   393.2700   -170.5000
Employees
  7,167   7,352   7,439   -   -