2024-05-03  10:00:00 PM Chg. +1.6800 Volume Bid11:30:00 PM Ask11:30:00 PM Market Capitalization Dividend Y. P/E Ratio
73.6800USD +2.33% 2.08 mill.
Turnover: 99.17 mill.
73.0000Bid Size: 200 76.0000Ask Size: 100 7.4 bill.USD - 29.12

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
  713.0310   766.4290   741.5080   726.5000   716.0290
Intangible Assets
  196.2050   194.8030   185.3950   184.9600   184.9600
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,282.0960   1,341.7730   2,335.1440   2,340.4440   2,355.3990
Inventories
  229.5420   264.3660   275.9790   254.2240   265.3870
Accounts Receivable
  25.8930   40.5640   15.7130   14.8150   21.5740
Cash and Cash Equivalents
  19.4790   1.5880   85.3140   169.6970   245.2870
Current Assets
  299.5070   333.8410   387.8390   465.9600   567.7160
Total Assets
  1,581.6030   1,675.6140   2,722.9830   2,806.4040   2,923.1150

 

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
  119.0340   120.2650   122.8390   139.3370   145.9010
Long-term debt
  473.4890   572.6420   549.4190   260.4590   259.6560
Liabilities to Banks
  -   -   -   -   -
Provisions
  95.5000   184.1000   54.4000   201.5000   213.9000
Liabilities
  930.9090   1,086.4180   2,141.0310   1,925.1110   1,963.2390
Share Capital
  .1320   .1240   .1170   .1180   .1110
Total Equity
  650.6940   589.1960   581.9520   881.2930   959.8760
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,581.6030   1,675.6140   2,722.9830   2,806.4040   2,923.1150

 

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
  4,664.6120   5,207.3360   5,634.8350   6,468.7590   6,099.8690
Depreciation (total)
  96.7440   110.7490   122.8040   126.5070   125.5410
Operating Result
  226.0700   222.9110   217.3600   391.6650   334.0760
Interest Income
  -21.1770   -27.4350   21.1920   14.7870   11.6840
Income Before Taxes
  205.5180   195.7960   196.1680   376.8780   322.3920
Income Taxes
  -47.0780   -37.2600   46.5390   89.4280   78.2350
Minority Interests Profit
  -   -   -   -   -
Net Income
  158.4400   158.5360   149.6290   287.4500   244.1570

 

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
  1.1700   1.2300   1.2500   2.4400   2.1200
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
  309.5670   294.3790   355.2100   494.0350   364.7990
Cash Flow from Investing Activities
  -198.5940   -177.0820   -183.2320   -121.9680   -102.3780
Cash Flow from Financing
  -103.9590   -134.5280   -87.4410   -287.4110   -186.8580
Decrease / Increase in Cash
  7.0140   -17.2310   84.5370   84.6560   75.5630
Employees
  27,000   30,000   30,000   33,000   31,000