2024-04-18  10:10:00 PM Chg. -0.01 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
21.08USD -0.05% 878,626
Turnover: 14.17 mill.
20.78Bid Size: 100 22.89Ask Size: 500 2.9 bill.USD 1.90% 9.09

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
  951.5250   943.1650   979.4790   1,130.4590   1,294.6460
Intangible Assets
  60.6590   66.7950   67.7140   77.8960   72.3330
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,416.6590   1,457.1370   1,532.7590   1,744.4430   1,942.7590
Inventories
  431.6800   448.2510   536.5000   618.8790   647.5200
Accounts Receivable
  328.1870   338.6320   396.4580   416.1780   426.6740
Cash and Cash Equivalents
  694.1330   619.8740   774.1080   610.8250   972.7190
Current Assets
  1,704.1160   1,697.3360   2,010.4980   2,121.2100   2,297.1640
Total Assets
  3,120.7750   3,154.4730   3,543.2570   3,865.6530   4,239.9230

 

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
  173.9150   196.2030   254.0490   189.0990   191.0020
Long-term debt
  499.1470   394.8860   455.6660   500.9370   818.1880
Liabilities to Banks
  -   -   -   -   -
Provisions
  39.7000   -   -   -   -
Liabilities
  1,633.0860   1,575.4580   1,796.5370   1,815.5030   2,039.1170
Share Capital
  13.2350   13.2560   13.2710   13.2910   13.3190
Total Equity
  1,487.6890   1,579.0150   1,746.7200   2,050.1500   2,200.8060
Minority Interests
  2.5400   2.8000   2.9670   3.8990   4.7250
Total liabilities equity
  3,120.7750   3,154.4730   3,543.2570   3,865.6530   4,239.9230

 

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
  2,668.3050   2,501.8980   3,240.4870   3,497.4010   3,402.0450
Depreciation (total)
  -   -   -   -   -
Operating Result
  262.4300   209.7100   467.8020   615.4860   486.1440
Interest Income
  -33.6830   -31.5550   -17.5380   -17.1290   -25.1310
Income Before Taxes
  226.2980   158.3280   434.6100   593.5050   467.4020
Income Taxes
  61.5080   34.5450   135.6730   163.0220   141.8890
Minority Interests Profit
  .8540   .8600   .9670   1.6730   1.6930
Net Income
  163.9360   122.9230   297.9700   428.8100   323.8200

 

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
  1.1300   0.8500   2.0500   2.9900   2.3200
Dividend per Share
  0.3700   0.3800   0.3850   0.4000   0.4000

 

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
  296.4440   314.9380   457.1040   484.2880   365.7030
Cash Flow from Investing Activities
  -194.9580   -192.0840   -230.4830   -528.9310   -72.8510
Cash Flow from Financing
  -90.0250   -209.3820   -58.8140   -101.0230   61.0610
Decrease / Increase in Cash
  8.1010   -74.2590   154.2340   -163.2830   361.8940
Employees
  22,400   -   -   -   -