2024-06-07  10:10:00 PM Chg. +5.48 Volume Bid2024-06-07 Ask2024-06-07 Market Capitalization Dividend Y. P/E Ratio
497.03USD +1.11% 258,478
Turnover: 53.9 mill.
437.00Bid Size: 100 796.27Ask Size: 200 17.71 bill.USD 0.88% 29.92

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
  397.8000   408.3000   445.4000   464.3000   515.1000
Intangible Assets
  30.1000   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  754.2000   727.8000   914   944.9000   996.5000
Inventories
  484.2000   509.8000   544.1000   439.4000   510.9000
Accounts Receivable
  506.5000   472.7000   477.8000   448.3000   508.3000
Cash and Cash Equivalents
  68.2000   46.3000   37.3000   123.9000   31
Current Assets
  1,137.3000   1,089.4000   1,120.9000   1,087.6000   1,175.4000
Total Assets
  1,891.5000   1,817.2000   2,034.9000   2,032.5000   2,171.9000

 

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
  348.6000   433.3000   372.4000   340.3000   402.1000
Long-term debt
  970.5000   740.5000   849.3000   970.7000   1,226.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  2.1000   2.1000   -   -   -
Liabilities
  1,841.4000   1,966.8000   2,205.1000   2,049.6000   2,440.9000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  50.1000   -149.6000   -170.2000   -17.1000   -269
Minority Interests
  0.0000   0.0000   0.0000   -   -
Total liabilities equity
  1,891.5000   1,817.2000   2,034.9000   2,032.5000   2,171.9000

 

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
  3,839.6000   3,883.9000   3,807.2000   3,634.1000   4,194.1000
Depreciation (total)
  64.6000   66   71.1000   72.6000   72.4000
Operating Result
  494.5000   509.5000   656.9000   478.5000   590.3000
Interest Income
  -30.6000   -38.3000   -47.5000   -28.3000   -25
Income Before Taxes
  464   467.9000   507.9000   445.2000   560.1000
Income Taxes
  156.9000   107.6000   99.1000   88.1000   96.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  305.7000   359   408.7000   356.3000   464

 

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
  7.2500   8.8400   10.4900   9.3000   12.4700
Dividend per Share
  1.9600   2.4300   2.9500   3.0800   3.5300

 

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
  325.1000   495.5000   396.1000   612.4000   515.5000
Cash Flow from Investing Activities
  -98.1000   30.5000   15.9000   -79.7000   -106.4000
Cash Flow from Financing
  -218.3000   -537.8000   -423.4000   -441.8000   -498.7000
Decrease / Increase in Cash
  8.7000   -11.8000   -11.4000   90.9000   -89.6000
Employees
  11,450   11,350   11,200   -   -