07/11/2024  20:13:04 Chg. -1.39 Volume Bid20:13:14 Ask20:13:14 Market Capitalization Dividend Y. P/E Ratio
77.83USD -1.75% 260,297
Turnover: 13.03 mill.
77.75Bid Size: 100 77.90Ask Size: 600 5.45 bill.USD 1.67% 14.09

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
  864.2000   912.1000   989.2000   1,035.6000   1,055.3000
Intangible Assets
  420.6000   733.2000   758.5000   741.4000   668.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,902.3000   2,708   2,985.3000   3,041.3000   2,957.2000
Inventories
  738.9000   835.7000   842   841.3000   1,042.7000
Accounts Receivable
  524.9000   546.6000   545.1000   581.1000   626.4000
Cash and Cash Equivalents
  121.6000   132.5000   209.5000   320.3000   257.1000
Current Assets
  1,500.1000   1,737.2000   1,874.6000   2,000.3000   2,213.5000
Total Assets
  3,402.4000   4,445.2000   4,859.9000   5,041.6000   5,170.7000

 

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
  265.2000   273.2000   301.7000   351.4000   430
Long-term debt
  854.2000   1,638.6000   1,648.1000   1,433.9000   1,411.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  44   138   168.2000   -   -
Liabilities
  1,927.5000   2,802.5000   2,905.1000   2,816.4000   2,793
Share Capital
  53.1000   53.1000   53.1000   40.7000   40.7000
Total Equity
  1,474.9000   1,642.7000   1,954.8000   2,225.2000   2,377.7000
Minority Interests
  32.2000   63.1000   86.6000   72.3000   82.8000
Total liabilities equity
  3,402.4000   4,445.2000   4,859.9000   5,041.6000   5,170.7000

 

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
  3,003.8000   3,580.8000   3,789.9000   3,513.2000   4,132.9000
Depreciation (total)
  137.7000   146   160.6000   167.1000   167.8000
Operating Result
  284.7000   454.5000   516.4000   454.9000   513.1000
Interest Income
  -34.2000   -49.6000   -67.2000   -63.9000   -56.5000
Income Before Taxes
  259.9000   408.1000   472.4000   396.3000   476.6000
Income Taxes
  57.6000   102.6000   97.7000   103.9000   95.1000
Minority Interests Profit
  -1.1000   2.7000   12.6000   7.9000   12.4000
Net Income
  203.4000   302.8000   362.1000   284.5000   369.1000

 

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
  2.6200   3.9300   4.7800   3.7800   4.8600
Dividend per Share
  1.0700   1.1100   1.1200   1.1300   1.1900

 

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
  236.8000   332.5000   550.1000   577.6000   387.3000
Cash Flow from Investing Activities
  -448.7000   -865.2000   -364.9000   -153.5000   -173.8000
Cash Flow from Financing
  167   553.1000   -100.7000   -331.1000   -269.3000
Decrease / Increase in Cash
  -27.2000   7.7000   83.1000   104.9000   -63.2000
Employees
  15,000   17,000   18,829   -   -