2024-04-17  10:10:00 PM Chg. -0.71 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
81.61USD -0.86% 42,300
Turnover: 1.84 mill.
69.58Bid Size: 100 90.55Ask Size: 100 1.83 bill.USD 1.80% 46.11

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
  598.4430   608.8920   639.3170   682.6670   850.6040
Intangible Assets
  18.5380   14.2440   15.3520   24.0680   60.7840
Long-Term Investments
  28.2700   25.0820   28.2270   30.6520   34.4950
Fixed Assets
  682.1250   682.1360   760.5780   846.6850   1,152.2440
Inventories
  172.7480   200.1650   203.6470   218.7830   305.5380
Accounts Receivable
  293.5410   280.0250   276.8410   301.3180   419.5420
Cash and Cash Equivalents
  298.8940   300.1940   315.4000   349.9000   159.1860
Current Assets
  788.7360   802.5300   818.7890   905.6510   913.3680
Total Assets
  1,470.8610   1,484.6660   1,579.3670   1,752.3360   2,065.6120

 

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
  204.9770   205.9540   194.2760   236.7500   323.3620
Long-term debt
  268.2990   239.0220   198.5320   160.8120   322.8620
Liabilities to Banks
  -   -   -   -   -
Provisions
  103.8000   114.3000   144.7000   -   -
Liabilities
  729.9470   700.1400   686.8710   763.9710   991.4190
Share Capital
  26.0710   26.3090   26.4930   26.6580   26.7610
Total Equity
  740.9140   784.5260   892.4960   988.3650   1,074.1930
Minority Interests
  .8180   .7600   .7130   1.6720   0.0000
Total liabilities equity
  1,470.8610   1,484.6660   1,579.3670   1,752.3360   2,065.6120

 

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
  1,925.0070   1,993.8570   1,858.7450   1,869.7500   2,345.9660
Depreciation (total)
  -   -   -   -   -
Operating Result
  146.1600   151.4190   127.2600   171.5220   170.7810
Interest Income
  -11.4440   -10.7710   -5.9320   -5.4090   -5.7530
Income Before Taxes
  139.2370   139.9230   125.8990   171.0670   172.5370
Income Taxes
  47.6900   27.1730   22.7980   43.4110   34.6420
Minority Interests Profit
  .0310   .0120   .0280   -.8860   -.0910
Net Income
  91.5780   112.7620   103.1290   126.7700   137.8040

 

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
  3.9900   4.9000   4.4700   5.5200   6.0100
Dividend per Share
  0.8600   0.9300   1.0300   1.1300   1.2500

 

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
  198.8630   171.1310   218.4280   235.2160   72.1350
Cash Flow from Investing Activities
  -82.6830   -107.8150   -112.6670   -139.0340   -376.8290
Cash Flow from Financing
  -50.4970   -51.6480   -90.4940   -64.9340   117.3330
Decrease / Increase in Cash
  73.1510   1.3000   15.1890   34.5550   -190.7520
Employees
  2,096   2,250   2,284   -   -