12/11/2024  22:10:00 Chg. -1.83 Volume Bid13:08:26 Ask13:08:26 Market Capitalization Dividend Y. P/E Ratio
68.12USD -2.62% 604,815
Turnover: 24.89 mill.
68.20Bid Size: 100 83.99Ask Size: 200 3.36 bill.USD 3.60% 45.72

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  405.4040   232.1350   342.4920   337.3260   343.9640
Intangible Assets
  210.5990   205.1270   370.8580   356.6390   355.0280
Long-Term Investments
  0.0000   -   -   -   -
Fixed Assets
  1,001.1380   775.4120   1,172.0160   1,149.7600   1,342.5650
Inventories
  308.8690   299.4370   398.3590   442.1210   413.8250
Accounts Receivable
  233.7510   208.2290   280.5090   264.4500   348.1240
Cash and Cash Equivalents
  72.5530   47.6810   69.7580   72.3770   218.0890
Current Assets
  780.9580   1,098.1290   912.8740   925.1790   1,113.4520
Total Assets
  1,782.0960   1,873.5410   2,084.8900   2,074.9390   2,456.0170

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  190.3410   183.9510   233.6580   250.5760   232.1070
Long-term debt
  913.9140   968.0800   1,108.0710   1,093.7490   1,037.0420
Liabilities to Banks
  -   -   -   -   -
Provisions
  103.6000   83.3000   139.2000   124.7000   171.6000
Liabilities
  1,371.1490   1,474.7330   1,610.4990   1,597.1760   1,755.8660
Share Capital
  19.9920   20.1660   20.3800   20.6940   20.9350
Total Equity
  410.9470   398.8080   474.3910   477.7630   700.1510
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,782.0960   1,873.5410   2,084.8900   2,074.9390   2,456.0170

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  1,957.1610   1,524.9970   1,977.9180   2,209.2890   2,407.5220
Depreciation (total)
  -   47.8780   55.8030   61.8480   62.4090
Operating Result
  103.5070   69.0270   96.4500   135.2650   155.0280
Interest Income
  -51.1110   -51.4490   -63.8710   -67.2600   -65.7910
Income Before Taxes
  53.1640   16.6980   33.8100   72.1780   82.7570
Income Taxes
  23.1540   -1.0850   .5550   26.5560   29.3280
Minority Interests Profit
  -   -   -   -   -
Net Income
  30.0100   14.9120   125.6780   37.2870   53.4290

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  0.7300   0.3600   3.0600   0.9100   1.2500
Dividend per Share
  0.2000   0.2400   1.2800   0.2900   0.3000

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  105.9370   49.1510   66.4460   113.9580   137.0290
Cash Flow from Investing Activities
  -93.6050   -71.3370   -5.6800   -74.5530   -59.3070
Cash Flow from Financing
  8.8880   -.7000   39.0650   -34.9760   68.1900
Decrease / Increase in Cash
  20.5520   -24.8720   22.0770   2.6190   145.7120
Employees
  6,000   4,700   7,200   7,300   7,400