2024-06-10  10:10:00 PM Chg. +0.18 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
187.34USD +0.10% 240,719
Turnover: 22.84 mill.
177.46Bid Size: 100 201.63Ask Size: 100 7.23 bill.USD 0.74% 20.86

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
  108.0680   121.3430   124.3030   121.9010   115.5890
Intangible Assets
  163.5620   435.9470   368.8660   343.2150   279.6280
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  505.0530   1,227.7210   1,183.5590   1,123.7820   1,075.2320
Inventories
  345.1450   422.0690   447.5550   389.1500   362.5470
Accounts Receivable
  390.9310   548.8110   540.9020   449.9980   516.3220
Cash and Cash Equivalents
  105.0570   54.1500   108.2190   268.5510   257.7450
Current Assets
  882.5420   1,058.0200   1,148.1380   1,159.7690   1,196.5750
Total Assets
  1,387.5950   2,285.7410   2,331.6970   2,283.5510   2,271.8070

 

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
  180.6140   256.8860   237.2890   186.2700   208.1620
Long-term debt
  286.7690   944.5220   908.8500   855.1430   784.8550
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  642.3390   1,470.7780   1,434.6630   1,440.0090   1,339.2610
Share Capital
  10   10   10   10   10
Total Equity
  745.2560   814.9630   897.0340   843.5420   932.5460
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,387.5950   2,285.7410   2,331.6970   2,283.5510   2,271.8070

 

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
  2,593.7460   3,073.2740   3,472.7390   3,245.6520   3,235.9190
Depreciation (total)
  39.6770   49.8630   62.1190   62.7490   55.1450
Operating Result
  174.5900   225.8270   233.7880   88.9890   205.4540
Interest Income
  -8.5410   -23.4850   -40.1880   -36.5350   -30.5920
Income Before Taxes
  166.9660   204.7180   194.4810   55.2360   177.0620
Income Taxes
  33.0560   63.0930   50.4880   31.1940   32.3050
Minority Interests Profit
  -   -   -   -   -
Net Income
  133.9100   141.6250   143.9930   24.0420   144.7570

 

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
  3.4300   3.6500   3.7200   0.6200   3.7300
Dividend per Share
  1.1400   1.1800   1.2200   1.2600   1.3000

 

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
  164.6190   147.3040   180.6010   296.7140   241.6970
Cash Flow from Investing Activities
  -16.8940   -797.9060   -55.1020   -55.4040   -44.9300
Cash Flow from Financing
  -103.3490   600.2840   -71.5390   -78.2380   -213.0370
Decrease / Increase in Cash
  45.1960   -50.9070   54.0690   160.3320   -10.8060
Employees
  5,554   6,634   6,650   6,200   -