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

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
  390.2600   409.4390   480.0140   497.0560   503.2640
Intangible Assets
  147.1410   462.3160   455.6850   430.8980   396.2020
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  947.3380   1,581.5450   1,738.7930   1,771.4800   1,743.4530
Inventories
  414.2340   503.8690   519.4600   518.2470   715.7120
Accounts Receivable
  546.3250   624.1360   595.8730   603.5810   719.4340
Cash and Cash Equivalents
  522.1180   299.2120   326.9790   451.8080   402.4880
Current Assets
  1,539.5870   1,536.6480   1,562.9050   1,691.3170   1,993.1930
Total Assets
  2,486.9250   3,118.1930   3,301.6980   3,462.7970   3,736.6460

 

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
  258.9820   292.4490   281.8730   323.8760   393.0960
Long-term debt
  579.5350   971.7560   1,104.7310   969.6180   1,243.0020
Liabilities to Banks
  -   -   -   -   -
Provisions
  33.6000   82.1000   78.4000   76.4000   -
Liabilities
  1,285.8140   1,832.1760   1,997.6360   1,919.2210   2,243.3710
Share Capital
  .5460   .5480   .5510   .5550   .5570
Total Equity
  1,201.1110   1,286.0170   1,304.0620   1,543.5760   1,493.2750
Minority Interests
  5.4360   3.7300   3.5370   3.8210   3.9020
Total liabilities equity
  2,486.9250   3,118.1930   3,301.6980   3,462.7970   3,736.6460

 

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
  2,581.8910   2,808.0170   3,087.8680   2,977.9320   3,357.3190
Depreciation (total)
  54.3170   63.3480   87.3440   94.0820   95.8780
Operating Result
  269.3820   212.4650   190.1950   216.3750   206.2510
Interest Income
  -25.0010   -30.8680   -43.6730   -38.4360   -37.7770
Income Before Taxes
  238.3260   182.2110   146.9370   170.1350   173.9390
Income Taxes
  118.4930   21.5840   9.8210   26.7610   30.0280
Minority Interests Profit
  .2390   .3880   0.0000   0.0000   -
Net Income
  119.5940   160.2390   137.1160   143.3740   143.9110

 

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
  2.8100   3.7900   3.2300   3.3700   3.4200
Dividend per Share
  0.7000   0.7000   0.7000   0.7000   0.7000

 

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
  211.0480   197.8550   253.3980   358.3750   -65.5850
Cash Flow from Investing Activities
  -72.3570   -723.8830   -274.8190   -65.0440   -69.2330
Cash Flow from Financing
  -166.8880   346.5770   62.6830   -188.7240   98.4340
Decrease / Increase in Cash
  21.7890   -222.9060   27.7670   124.8290   -49.3200
Employees
  9,600   11,000   11,400   11,400   -