2024-07-05  10:10:00 PM Chg. -0.45 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
194.69USD -0.23% 632,774
Turnover: 61.75 mill.
183.08Bid Size: 100 194.91Ask Size: 100 14.74 bill.USD 1.31% 24.74

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
  281.2200   280.3160   298.2730   327.3000   382.1000
Intangible Assets
  383.3270   388.0310   415.5630   597.3000   947.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,381.3250   2,552.4670   2,757.1670   3,239.2000   4,112.6000
Inventories
  279.9950   293.4670   289.9100   370.4000   470.9000
Accounts Receivable
  312.1920   298.1860   293.1460   356.4000   442.8000
Cash and Cash Equivalents
  466.4070   632.5810   1,025.8510   855.4000   430.2000
Current Assets
  1,092.5320   1,261.4450   1,657.2310   1,678   1,399.3000
Total Assets
  3,473.8570   3,813.9120   4,414.3980   4,917.2000   5,511.9000

 

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
  143.1960   138.4630   151.9930   178.8000   208.9000
Long-term debt
  848.3350   848.8640   1,044.3540   1,190.3000   1,468.7000
Liabilities to Banks
  848.8000   849.3000   -   -   -
Provisions
  128   146.6000   -   -   -
Liabilities
  1,479.2170   1,550.6830   1,874.0720   2,114.1000   2,472.3000
Share Capital
  .9010   .8990   .9010   .9000   .9000
Total Equity
  1,994.6400   2,263.2290   2,540.3260   2,803.1000   3,039.6000
Minority Interests
  -   -   .1230   0.0000   .3000
Total liabilities equity
  3,473.8570   3,813.9120   4,414.3980   4,917.2000   5,511.9000

 

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
  2,483.6660   2,494.5730   2,351.6460   2,764.8000   3,181.9000
Depreciation (total)
  39.0490   39.5430   41.6510   46.6000   -
Operating Result
  569.0880   579.0030   520.7130   637   751.4000
Interest Income
  -44.1340   -44.3410   -44.7460   -41   -40.7000
Income Before Taxes
  528.9390   532.9030   470.3400   579.8000   749.4000
Income Taxes
  118.3660   107.3820   92.5620   130.5000   162.7000
Minority Interests Profit
  -   -   -   .1000   .2000
Net Income
  410.5730   425.5210   377.7780   449.4000   586.9000

 

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
  5.3600   5.6200   4.9800   5.9100   7.7400
Dividend per Share
  1.7200   1.9300   2.0000   2.1600   2.4000

 

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
  479.3450   528.0620   569.2730   565.3000   557.4000
Cash Flow from Investing Activities
  -81.4310   -137.0150   -172.5770   -698.1000   -917.2000
Cash Flow from Financing
  -290.0110   -227.5850   -42.6020   -9.5000   -37.8000
Decrease / Increase in Cash
  90.4570   166.1740   393.2700   -170.5000   -425.2000
Employees
  7,352   7,439   -   -   -