11/8/2024  10:00:00 PM Chg. -1.2500 Volume Bid10:09:37 AM Ask10:09:37 AM Market Capitalization Dividend Y. P/E Ratio
257.8100USD -0.48% 84,334
Turnover: 9.53 mill.
103.1300Bid Size: 200 409.9100Ask Size: 100 6.4 bill.USD 0.97% 24.69

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  250.5770   339.8940   344.6170   344.1780   437.8890
Intangible Assets
  203.8500   361.4740   321.2470   291.8870   407.1260
Long-Term Investments
  10.9930   25.4050   24.0990   30.5470   39.2110
Fixed Assets
  947.7620   1,581.7890   1,555.5040   1,530.2840   1,881.4930
Inventories
  140.7890   258.2280   237.5070   258.0020   445.6710
Accounts Receivable
  182.6990   232.8920   202.3090   232.7600   275.1920
Cash and Cash Equivalents
  429.6760   489.7330   531.1390   687.5250   478.4730
Current Assets
  792.3400   1,032.5170   1,004.3940   1,217.3090   1,270.2110
Total Assets
  1,740.1020   2,614.3060   2,559.8980   2,747.5930   3,151.7040

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  101.8440   126.3230   117.3200   145.9840   222.0390
Long-term debt
  489.3610   684.7300   669.1580   687.0340   611.8970
Liabilities to Banks
  -   -   -   -   -
Provisions
  17.1000   51.9000   49.8000   -   -
Liabilities
  812.5460   1,135.9640   1,063.8840   1,138.8200   1,258.1840
Share Capital
  .2290   .2540   .2560   .2590   .2600
Total Equity
  927.5560   1,478.3420   1,496.0140   1,608.7730   1,893.5200
Minority Interests
  .1370   .1310   .1310   .1310   .1310
Total liabilities equity
  1,740.1020   2,614.3060   2,559.8980   2,747.5930   3,151.7040

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  1,221.5340   1,718.4680   1,503.8730   1,445.6950   2,079.9280
Depreciation (total)
  24.7000   52.1900   40   40   42.7000
Operating Result
  218.5110   225.0490   192.7910   162.3720   385.6420
Interest Income
  13.3800   22.5690   22.2660   21.0770   18.5270
Income Before Taxes
  204.0370   204.9420   165.8840   161.2530   341.0250
Income Taxes
  84.5180   40.3770   26.8020   31.2670   57.2190
Minority Interests Profit
  -   -   -   -   -
Net Income
  119.5190   164.5650   139.0820   129.9860   283.8060

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  5.2700   6.6200   5.6600   5.3300   11.5400
Dividend per Share
  1.4000   1.6000   1.8200   1.9200   2.0200

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  269.1700   331.8280   245.3280   258.0310   373.3440
Cash Flow from Investing Activities
  -96.1370   -382.2480   -56.4570   -51.4330   -499.1600
Cash Flow from Financing
  -24.6810   121.8970   -146.2760   -67.8080   -68.9840
Decrease / Increase in Cash
  154.5520   60.0570   41.4060   156.3860   -204.6890
Employees
  10,700   12,300   11,300   -   -