2024-06-11  10:00:00 PM Chg. +1.3700 Volume Bid3:16:56 PM Ask3:16:56 PM Market Capitalization Dividend Y. P/E Ratio
144.4500USD +0.96% 1.24 mill.
Turnover: 105.2 mill.
146.9100Bid Size: 100 149.5000Ask Size: 400 22.55 bill.USD 0.30% 49.64

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  279.8210   320.2160   394.8000   387.2400   418.6830
Intangible Assets
  125.4820   125.4800   100.9390   75.6350   53.4780
Long-Term Investments
  87.7310   104.4900   117.9800   -   -
Fixed Assets
  974.1240   1,128.1300   1,236.9120   1,233.1980   1,243.3370
Inventories
  153.5410   196.6910   222.1890   243.3300   325.0190
Accounts Receivable
  291.2670   362.3680   497.5060   550.7490   491.1450
Cash and Cash Equivalents
  926.7520   773.9240   914.1210   1,122.1990   854.7730
Current Assets
  1,732.4820   1,658.8840   2,415.4340   2,576.2270   2,257.9150
Total Assets
  2,706.6060   2,787.0140   3,652.3460   3,809.4250   3,501.2520

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  100.6880   126.6170   133.6630   153.1330   139.7220
Long-term debt
  379.9810   394.6870   376.7680   89.2440   0.0000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  93.9000   33.6000   30.2000   21.8000   -
Liabilities
  1,184.2520   1,306.8560   1,445.3280   1,246.9810   1,049.9580
Share Capital
  21.9400   20.8010   20.7650   20.2810   19.4700
Total Equity
  1,522.3540   1,480.1580   2,207.0180   2,562.4440   2,451.2940
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,706.6060   2,787.0140   3,652.3460   3,809.4250   3,501.2520

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  2,100.8020   2,294.9650   3,121.4690   3,702.8810   3,155.0450
Depreciation (total)
  39.1910   40.1470   30.8030   21.5000   19.3000
Operating Result
  473.7970   553.6540   928.4070   1,200.7200   831.9390
Interest Income
  4.5650   -1.6400   18.2000   15.1930   -2.6600
Income Before Taxes
  467.8010   525.7720   901.0150   1,160.9550   840.3850
Income Taxes
  16.0220   58.3000   116.9000   146.4000   124.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  451.7790   467.4680   784.1470   1,014.5890   715.5010

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  2.4100   2.7400   4.7200   6.1500   4.5200
Dividend per Share
  0.3600   0.3600   0.4000   0.4000   0.4400

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  476.8810   578.7500   868.9350   1,098.3660   577.9230
Cash Flow from Investing Activities
  923.0100   -156.6600   -569.7940   120.3610   43.7510
Cash Flow from Financing
  -903.4210   -574.3490   -158.2860   -1,008.5840   -892.9890
Decrease / Increase in Cash
  496.9090   -152.8280   140.1970   208.0780   -267.4260
Employees
  4,900   5,400   5,500   5,900   -