08/11/2024  22:10:00 Chg. -1.61 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
84.81USD -1.86% 506,473
Turnover: 27.15 mill.
84.35Bid Size: 100 85.00Ask Size: 100 8.74 bill.USD 1.60% 26.84

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
  437.3170   467.9190   487.7310   571.6610   641.7000
Intangible Assets
  352.3740   408.3050   420.0410   585.8320   540.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,207.6560   1,425.5800   1,446.9550   1,880.6470   1,845.5000
Inventories
  651.6630   652.4330   738.1700   1,051.1090   1,087.8000
Accounts Receivable
  242.1960   223.1050   252.7570   290.0020   407.4000
Cash and Cash Equivalents
  151.8280   479.8920   405.6120   188.2500   193.1000
Current Assets
  1,122.8910   1,427.6480   1,489.1850   1,675.3510   1,798.8000
Total Assets
  2,330.5470   2,853.2280   2,936.1400   3,555.9980   3,644.3000

 

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
  319.2300   363.9530   503.1160   578.6240   430
Long-term debt
  620.8990   691.2500   691.2420   990.7680   1,031.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  50.6000   70.4000   -   -   -
Liabilities
  1,470.9690   1,738.4000   1,785.0080   2,204.2970   2,133.4000
Share Capital
  106.7420   107.5830   105.2060   103.9700   103.8000
Total Equity
  859.5780   1,114.8280   1,151.1320   1,351.7010   1,510.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,330.5470   2,853.2280   2,936.1400   3,555.9980   3,644.3000

 

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
  3,138.0840   3,378.8100   3,959.5840   4,514.6620   4,553.2000
Depreciation (total)
  87.6840   95.6070   99.3480   108.7870   119.2000
Operating Result
  325.0290   426.3570   518.2800   575.6630   430.7000
Interest Income
  -28.8350   -33.1560   -28.6590   -35.7380   -58.7000
Income Before Taxes
  322.1330   407.0700   499.8180   552.5460   400.5000
Income Taxes
  48.1500   77.3690   89.9380   109.2040   70.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  273.9830   329.7010   409.8800   443.3420   329.7000

 

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
  2.5700   3.0600   3.8200   4.2300   3.1600
Dividend per Share
  0.9000   1.0000   1.0500   1.2000   1.3600

 

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
  337.3710   539.3740   555.4690   297.1720   306.8000
Cash Flow from Investing Activities
  -772.9420   -216.0770   -128.4520   -548.2470   -157.7000
Cash Flow from Financing
  299.4980   2.3540   -503.6510   42.2400   -147.5000
Decrease / Increase in Cash
  -137.2960   328.0640   -74.2800   -217.3620   4.9000
Employees
  9,329   9,979   -   -   -