2024-11-15  10:10:00 PM Chg. -1.16 Volume Bid1:35:41 AM Ask1:35:41 AM Market Capitalization Dividend Y. P/E Ratio
96.13USD -1.19% 409,771
Turnover: 25.39 mill.
95.62Bid Size: 100 96.78Ask Size: 100 3.83 bill.USD 0.88% 14.52

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  480.0140   497.0560   503.2640   513.2830   532.4500
Intangible Assets
  455.6850   430.8980   396.2020   360.4120   319.4070
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,738.7930   1,771.4800   1,743.4530   1,720.7930   1,683.3100
Inventories
  519.4600   518.2470   715.7120   797.7980   697.6980
Accounts Receivable
  595.8730   603.5810   719.4340   637.8170   524.7250
Cash and Cash Equivalents
  326.9790   451.8080   402.4880   346.6650   333.3240
Current Assets
  1,562.9050   1,691.3170   1,993.1930   1,895.8810   1,782.6960
Total Assets
  3,301.6980   3,462.7970   3,736.6460   3,616.6740   3,466.0060

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  281.8730   323.8760   393.0960   378.6410   369.4560
Long-term debt
  1,104.7310   969.6180   1,243.0020   1,041.9890   801.9650
Liabilities to Banks
  -   -   -   -   -
Provisions
  78.4000   76.4000   -   -   -
Liabilities
  1,997.6360   1,919.2210   2,243.3710   2,012.7930   1,708.9340
Share Capital
  .5510   .5550   .5570   .5600   .5640
Total Equity
  1,304.0620   1,543.5760   1,493.2750   1,603.8810   1,757.0720
Minority Interests
  3.5370   3.8210   3.9020   3.6020   3.4270
Total liabilities equity
  3,301.6980   3,462.7970   3,736.6460   3,616.6740   3,466.0060

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  3,087.8680   2,977.9320   3,357.3190   3,708.5790   3,581.8710
Depreciation (total)
  87.3440   94.0820   95.8780   91.1530   92.0210
Operating Result
  190.1950   216.3750   206.2510   278.3610   351.5700
Interest Income
  -43.6730   -38.4360   -37.7770   -59.5290   -49.9540
Income Before Taxes
  146.9370   170.1350   173.9390   210.6390   292.1850
Income Taxes
  9.8210   26.7610   30.0280   34.8290   23.0890
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  137.1160   143.3740   143.9110   175.8100   269.0960

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  3.2300   3.3700   3.4200   4.3100   6.6200
Dividend per Share
  0.7000   0.7000   0.7000   0.7000   0.8500

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  253.3980   358.3750   -65.5850   279.9380   457.0290
Cash Flow from Investing Activities
  -274.8190   -65.0440   -69.2330   -44.8020   -92.4790
Cash Flow from Financing
  62.6830   -188.7240   98.4340   -270.4500   -370.5600
Decrease / Increase in Cash
  27.7670   124.8290   -49.3200   -55.8230   -13.3410
Employees
  11,400   11,400   -   -   -