2024-04-29  10:00:00 PM Chg. +0.1800 Volume Bid10:30:59 PM Ask10:30:59 PM Market Capitalization Dividend Y. P/E Ratio
88.5800USD +0.20% 260,612
Turnover: 12.44 mill.
88.6000Bid Size: 1,000 92.0000Ask Size: 300 4.08 bill.USD - 19.09

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
  460.2060   543.0680   600.8520   597.5270   635.3020
Intangible Assets
  51.2230   87.1390   74.2710   62.1140   52.6780
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  613.2450   769.0260   833.8020   787.6230   822.8570
Inventories
  307.7120   403.5790   380.7900   364.9930   460.7470
Accounts Receivable
  237.2780   255.5090   238.4790   264.3210   262.1210
Cash and Cash Equivalents
  909.9000   544.3580   680.0700   876.2310   709.1050
Current Assets
  1,754.0100   1,805.4240   1,896.6340   2,148.0770   2,347.6830
Total Assets
  2,367.2550   2,574.4500   2,730.4360   2,935.7000   3,170.5400

 

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
  35.1090   36.3020   27.3290   25.7480   55.8390
Long-term debt
  45.3780   41.7070   37.9680   34.1570   16.0310
Liabilities to Banks
  -   -   -   -   -
Provisions
  15.8000   51.2000   11.1000   8.3000   8.6000
Liabilities
  344.9330   368.2150   327.9930   341.5890   423.3190
Share Capital
  .0050   .0050   .0050   .0060   .0060
Total Equity
  2,022.3220   2,206.2350   2,402.4430   2,594.1110   2,747.2210
Minority Interests
  0.0000   .6870   .7170   1.2920   .6390
Total liabilities equity
  2,367.2550   2,574.4500   2,730.4360   2,935.7000   3,170.5400

 

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
  1,408.8890   1,459.8740   1,314.5810   1,200.7240   1,460.8600
Depreciation (total)
  -   -   -   -   -
Operating Result
  551.1120   523.4050   233.7930   198.6590   367.8830
Interest Income
  .7370   9.0570   14.2380   6.2700   -1.8390
Income Before Taxes
  551.8710   534.3950   248.3760   205.6920   366.4810
Income Taxes
  -204.2830   -130.2260   68.1150   45.3540   88.6150
Minority Interests Profit
  -.0260   .1420   .0270   .7660   -.5500
Net Income
  347.6140   404.0270   180.2340   159.5720   278.4160

 

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
  6.5000   7.5500   3.4000   3.0000   5.2100
Dividend per Share
  -   -   -   -   -

 

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
  405.3950   393.3010   323.5210   285.3350   389.7000
Cash Flow from Investing Activities
  -170.8050   -562.9990   -139.9750   -99.5740   -416.2820
Cash Flow from Financing
  -3.3720   -166.6470   -37.0670   -10.0800   -125.0660
Decrease / Increase in Cash
  286.0450   -365.5420   138.6260   195.5690   -169.4480
Employees
  5,030   6,220   5,960   6,060   6,580