2024-11-07  10:00:00 PM Chg. +4.4500 Volume Bid10:04:31 PM Ask10:04:31 PM Market Capitalization Dividend Y. P/E Ratio
176.9700USD +2.58% 1.04 mill.
Turnover: 124.62 mill.
80.0000Bid Size: 100 186.4000Ask Size: 100 10.56 bill.USD 0.48% 45.61

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
  922.0430   1,060.0050   1,058.7750   997.4150   950.5690
Intangible Assets
  171.8820   700.8830   611.9920   606.7110   559.2890
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,735.9200   2,675.8520   2,685.2980   2,692.4710   2,626.2810
Inventories
  473.5050   549.5960   516.8360   437.9430   419.9710
Accounts Receivable
  402.1820   431.8200   591.5290   537.9870   523.0510
Cash and Cash Equivalents
  87.5520   79.9590   99.0730   153.2700   448.4620
Current Assets
  1,021.1890   1,114.7970   1,271.2280   1,210.8650   1,464.7230
Total Assets
  2,757.1090   3,790.6490   3,956.5260   3,903.3360   4,091.0040

 

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
  232.7880   226.2850   240.4600   134.2420   170.9090
Long-term debt
  580.2860   1,092.3970   864.8990   736.8490   734.1220
Liabilities to Banks
  32.6000   153.6000   220   0.0000   -
Provisions
  188.5000   365.4000   379.5000   315.4000   -
Liabilities
  1,385.7260   2,252.5450   2,229.7850   1,910.6590   1,876.2230
Share Capital
  .1060   .1060   .1060   .1060   .1060
Total Equity
  1,371.3830   1,538.1040   1,726.7410   1,992.6770   2,214.7810
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,757.1090   3,790.6490   3,956.5260   3,903.3360   4,091.0040

 

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
  2,098.6850   2,325.8730   2,900.1970   2,495.6650   2,245.8320
Depreciation (total)
  80.9170   116.1310   142.0040   131.1580   129.5240
Operating Result
  -   -   -   -   -
Interest Income
  -25.7050   -30.0960   -42.5880   -34.0470   -32.7870
Income Before Taxes
  252.7470   219.5780   320.6120   281.8810   245.7990
Income Taxes
  52.2400   39.2000   61.0100   41.4860   37.1500
Minority Interests Profit
  -   -   -   -   -
Net Income
  200.5070   180.3780   259.6020   240.3950   208.6490

 

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
  3.2700   2.9300   4.1900   3.8600   3.3000
Dividend per Share
  0.4850   0.5525   0.6300   0.6050   0.5688

 

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
  307.5370   299.2920   390.6080   349.4910   464.6690
Cash Flow from Investing Activities
  -91.8660   -896.5670   -102.5270   -6.8800   -35.2970
Cash Flow from Financing
  -211.8130   605.9980   -265.5990   -290.2420   -136.3180
Decrease / Increase in Cash
  6.4620   -3.9580   15.4790   54.1970   295.1920
Employees
  6,900   8,300   9,000   7,100   -