2024-04-19  10:10:00 PM Chg. +2.11 Volume Bid11:00:07 PM Ask11:00:07 PM Market Capitalization Dividend Y. P/E Ratio
84.17USD +2.57% 69,369
Turnover: 3.43 mill.
50.50Bid Size: 100 89.90Ask Size: 500 1.88 bill.USD 1.75% 47.55

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
  608.8920   639.3170   682.6670   850.6040   1,073.2970
Intangible Assets
  14.2440   15.3520   24.0680   60.7840   58.0260
Long-Term Investments
  25.0820   28.2270   30.6520   34.4950   23.2940
Fixed Assets
  682.1360   760.5780   846.6850   1,152.2440   1,388.3700
Inventories
  200.1650   203.6470   218.7830   305.5380   402.5310
Accounts Receivable
  280.0250   276.8410   301.3180   419.5420   436.9140
Cash and Cash Equivalents
  300.1940   315.4000   349.9000   159.1860   173.7500
Current Assets
  802.5300   818.7890   905.6510   913.3680   1,044.8020
Total Assets
  1,484.6660   1,579.3670   1,752.3360   2,065.6120   2,433.1720

 

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
  205.9540   194.2760   236.7500   323.3620   375.7260
Long-term debt
  239.0220   198.5320   160.8120   322.8620   455.0290
Liabilities to Banks
  -   -   -   -   -
Provisions
  114.3000   144.7000   -   -   -
Liabilities
  700.1400   686.8710   763.9710   991.4190   1,267.1070
Share Capital
  26.3090   26.4930   26.6580   26.7610   26.8410
Total Equity
  784.5260   892.4960   988.3650   1,074.1930   1,166.0650
Minority Interests
  .7600   .7130   1.6720   0.0000   0.0000
Total liabilities equity
  1,484.6660   1,579.3670   1,752.3360   2,065.6120   2,433.1720

 

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
  1,993.8570   1,858.7450   1,869.7500   2,345.9660   2,773.2700
Depreciation (total)
  -   -   -   -   -
Operating Result
  151.4190   127.2600   171.5220   170.7810   207.3360
Interest Income
  -10.7710   -5.9320   -5.4090   -5.7530   -9.8090
Income Before Taxes
  139.9230   125.8990   171.0670   172.5370   188.7030
Income Taxes
  27.1730   22.7980   43.4110   34.6420   41.5500
Minority Interests Profit
  .0120   .0280   -.8860   -.0910   0.0000
Net Income
  112.7620   103.1290   126.7700   137.8040   147.1530

 

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
  4.9000   4.4700   5.5200   6.0100   6.4600
Dividend per Share
  0.9300   1.0300   1.1300   1.2500   1.3700

 

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
  171.1310   218.4280   235.2160   72.1350   160.7630
Cash Flow from Investing Activities
  -107.8150   -112.6670   -139.0340   -376.8290   -308.0900
Cash Flow from Financing
  -51.6480   -90.4940   -64.9340   117.3330   166.2090
Decrease / Increase in Cash
  1.3000   15.1890   34.5550   -190.7520   14.5640
Employees
  2,250   2,284   -   -   -