2024-11-12  10:10:00 PM Chg. -2.07 Volume Bid10:09:44 AM Ask10:09:44 AM Market Capitalization Dividend Y. P/E Ratio
153.29USD -1.33% 291,387
Turnover: 25.88 mill.
61.51Bid Size: 100 245.26Ask Size: 200 12.49 bill.USD 0.76% 30.72

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
  531.5000   525.1000   509.1000   526.8000   561
Intangible Assets
  138   106.4000   85.7000   112.8000   116.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,370.9000   2,360.3000   1,843.3000   1,943.5000   2,074.9000
Inventories
  392.9000   360.5000   430.9000   533.9000   575.4000
Accounts Receivable
  578.4000   507.5000   555.1000   628.8000   675.2000
Cash and Cash Equivalents
  612.1000   859.8000   647.5000   561.2000   489.2000
Current Assets
  1,736.8000   1,917.3000   1,722.1000   1,836.8000   1,857.7000
Total Assets
  4,107.7000   4,277.6000   3,565.4000   3,780.3000   3,932.6000

 

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
  332.4000   306.8000   373.4000   401.1000   437
Long-term debt
  -   -   -   -   5.7000
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  430.8000   457.4000   357.3000   -   -
Liabilities
  2,029.9000   2,149.7000   1,334.7000   1,522.9000   1,393.5000
Share Capital
  87.8000   86.5000   85.5000   82.7000   82.1000
Total Equity
  2,077.8000   2,127.9000   2,230.7000   2,257.4000   2,539.1000
Minority Interests
  2.9000   1.5000   4.9000   9.3000   10.9000
Total liabilities equity
  4,107.7000   4,277.6000   3,565.4000   3,780.3000   3,932.6000

 

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
  2,846.4000   2,477.8000   2,765   2,987.7000   3,283
Depreciation (total)
  -   -   -   -   -
Operating Result
  411.4000   226.5000   504.3000   468   528.2000
Interest Income
  -   -.7000   -1.1000   6.4000   10.4000
Income Before Taxes
  414.4000   85.2000   509.1000   461.8000   519.5000
Income Taxes
  89.9000   15.3000   189.6000   91.1000   104.8000
Minority Interests Profit
  1.1000   1.4000   4.7000   2.4000   3.3000
Net Income
  325.1000   72.5000   316.3000   367   410.5000

 

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
  3.7100   0.8400   3.6800   4.4000   4.9900
Dividend per Share
  0.5880   0.6760   0.8800   1.0560   1.1600

 

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
  357.7000   435.9000   -8.4000   277.7000   538
Cash Flow from Investing Activities
  -203.4000   -65.8000   -82.3000   -255.1000   -181
Cash Flow from Financing
  -101.5000   -158.6000   -99.8000   -83.3000   -432.3000
Decrease / Increase in Cash
  50.7000   247.7000   -212.3000   -86.4000   -72
Employees
  10,500   9,700   9,900   -   -