2024-04-26  10:10:00 PM Chg. +0.42 Volume Bid1:18:05 AM Ask1:18:05 AM Market Capitalization Dividend Y. P/E Ratio
209.99USD +0.20% 191,169
Turnover: 20.98 mill.
209.34Bid Size: 100 210.90Ask Size: 100 4.25 bill.USD 1.14% 30.66

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  558.1290   597.7270   598.6050   595.5780   617.3940
Intangible Assets
  175.7420   167.1930   175.3640   176.6150   150.6870
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,374.9920   1,398.5350   -   1,776.4110   1,689.8190
Inventories
  374.5650   448.9410   728.8340   728.7620   658.4280
Accounts Receivable
  480   511.7140   571.5930   604.1810   657.9600
Cash and Cash Equivalents
  353.5420   400.7260   177.2320   185.4060   203.0410
Current Assets
  1,388.4190   1,554.6250   1,712.7630   1,780.5850   1,787.6290
Total Assets
  2,763.4110   2,953.1600   3,447.2490   3,556.9960   3,477.4480

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  197.9570   268.0990   347.8410   360.3120   358.3110
Long-term debt
  764.9440   728.4310   947.0720   870.9350   1,107.8850
Liabilities to Banks
  8.1000   -   -   -   -
Provisions
  48   -   -   -   -
Liabilities
  1,606.5200   1,745.3240   2,033.6520   1,915.2840   2,123.1680
Share Capital
  27.9000   27.9000   27.9000   27.9000   27.9000
Total Equity
  1,156.8910   1,207.8360   1,413.5970   1,641.7120   1,354.2800
Minority Interests
  45.4070   25.7740   26.7500   60.8650   62.7920
Total liabilities equity
  2,763.4110   2,953.1600   3,447.2490   3,556.9960   3,477.4480

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  2,766.9760   2,895.3550   3,501.5750   4,345.2500   4,174.5980
Depreciation (total)
  82.2640   82.8920   92.5770   97.1670   98.7080
Operating Result
  237.7200   225.9530   286.7850   433.2490   291.5570
Interest Income
  -36.2110   -38.7010   -41.4200   -45.5190   -50.5780
Income Before Taxes
  209.6730   192.7680   260.0830   363.8880   236.4520
Income Taxes
  50.2070   49.6150   61.4140   108.6870   90.1210
Minority Interests Profit
  -5.6970   -1.4560   -2.0950   -3.3880   5.9370
Net Income
  153.7690   140.6930   195.6300   250.8630   150.8490

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  7.1000   6.6000   9.2300   11.7700   6.8500
Dividend per Share
  1.5000   1.8000   2.0000   2.2000   2.4000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  307.6140   316.2940   65.9380   326.2650   306.7750
Cash Flow from Investing Activities
  -168.1500   -104.0290   -417.3080   -132.0800   -115.2810
Cash Flow from Financing
  -98.9500   -173.7560   133.5000   -181.9050   -176.4050
Decrease / Increase in Cash
  40.3320   47.1840   -223.4940   8.1740   17.6350
Employees
  9,862   -   -   -   -