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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  247.8160   258.3500   281.2200   280.3160   298.2730
Intangible Assets
  435.5040   414.7460   383.3270   388.0310   415.5630
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,332.2230   2,395.5850   2,381.3250   2,552.4670   2,757.1670
Inventories
  252.8590   259.7240   279.9950   293.4670   289.9100
Accounts Receivable
  272.8130   294.1660   312.1920   298.1860   293.1460
Cash and Cash Equivalents
  235.9640   375.9500   466.4070   632.5810   1,025.8510
Current Assets
  822.7210   1,004.0430   1,092.5320   1,261.4450   1,657.2310
Total Assets
  3,154.9440   3,399.6280   3,473.8570   3,813.9120   4,414.3980

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  128.9330   147.0670   143.1960   138.4630   151.9930
Long-term debt
  1,014.2350   858.7880   848.3350   848.8640   1,044.3540
Liabilities to Banks
  1,015.2000   859.1000   848.8000   849.3000   -
Provisions
  166.4000   137.6000   128   146.6000   -
Liabilities
  1,611.0500   1,513.0860   1,479.2170   1,550.6830   1,874.0720
Share Capital
  .9020   .9020   .9010   .8990   .9010
Total Equity
  1,543.8940   1,886.5420   1,994.6400   2,263.2290   2,540.3260
Minority Interests
  -   -   -   -   .1230
Total liabilities equity
  3,154.9440   3,399.6280   3,473.8570   3,813.9120   4,414.3980

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  2,113.0430   2,287.3120   2,483.6660   2,494.5730   2,351.6460
Depreciation (total)
  37.8540   38.3140   39.0490   39.5430   41.6510
Operating Result
  405.8010   502.5560   569.0880   579.0030   520.7130
Interest Income
  -45.6160   -44.8890   -44.1340   -44.3410   -44.7460
Income Before Taxes
  368.5120   455.2730   528.9390   532.9030   470.3400
Income Taxes
  97.4030   118.0160   118.3660   107.3820   92.5620
Minority Interests Profit
  -   -   -   -   -
Net Income
  271.1090   337.2570   410.5730   425.5210   377.7780

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.5700   4.4100   5.3600   5.6200   4.9800
Dividend per Share
  1.3600   1.4800   1.7200   1.9300   2.0000

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  399.9170   432.7530   479.3450   528.0620   569.2730
Cash Flow from Investing Activities
  -509.1990   -54.7460   -81.4310   -137.0150   -172.5770
Cash Flow from Financing
  46.5480   -277.4210   -290.0110   -227.5850   -42.6020
Decrease / Increase in Cash
  -92.0540   139.9860   90.4570   166.1740   393.2700
Employees
  7,158   7,167   7,352   7,439   -