2024-06-07  10:10:00 PM Chg. +5.48 Volume Bid12:26:36 AM Ask12:26:36 AM Market Capitalization Dividend Y. P/E Ratio
497.03USD +1.11% 258,911
Turnover: 53.9 mill.
495.24Bid Size: 100 497.56Ask Size: 100 17.71 bill.USD 0.88% 29.92

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  361.4000   397.8000   408.3000   445.4000   464.3000
Intangible Assets
  28.6000   30.1000   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  754.4000   754.2000   727.8000   914   944.9000
Inventories
  418.5000   484.2000   509.8000   544.1000   439.4000
Accounts Receivable
  469.8000   506.5000   472.7000   477.8000   448.3000
Cash and Cash Equivalents
  50.2000   68.2000   46.3000   37.3000   123.9000
Current Assets
  1,005.9000   1,137.3000   1,089.4000   1,120.9000   1,087.6000
Total Assets
  1,760.3000   1,891.5000   1,817.2000   2,034.9000   2,032.5000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  361.2000   348.6000   433.3000   372.4000   340.3000
Long-term debt
  615.7000   970.5000   740.5000   849.3000   970.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  9   2.1000   2.1000   -   -
Liabilities
  1,722.3000   1,841.4000   1,966.8000   2,205.1000   2,049.6000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  38   50.1000   -149.6000   -170.2000   -17.1000
Minority Interests
  .4000   0.0000   0.0000   0.0000   -
Total liabilities equity
  1,760.3000   1,891.5000   1,817.2000   2,034.9000   2,032.5000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  3,641.6000   3,839.6000   3,883.9000   3,807.2000   3,634.1000
Depreciation (total)
  58.1000   64.6000   66   71.1000   72.6000
Operating Result
  429.4000   494.5000   509.5000   656.9000   478.5000
Interest Income
  -27   -30.6000   -38.3000   -47.5000   -28.3000
Income Before Taxes
  402.7000   464   467.9000   507.9000   445.2000
Income Taxes
  124.1000   156.9000   107.6000   99.1000   88.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  277.8000   305.7000   359   408.7000   356.3000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  6.3900   7.2500   8.8400   10.4900   9.3000
Dividend per Share
  1.6500   1.9600   2.4300   2.9500   3.0800

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  354.5000   325.1000   495.5000   396.1000   612.4000
Cash Flow from Investing Activities
  -84.1000   -98.1000   30.5000   15.9000   -79.7000
Cash Flow from Financing
  -255.2000   -218.3000   -537.8000   -423.4000   -441.8000
Decrease / Increase in Cash
  15.2000   8.7000   -11.8000   -11.4000   90.9000
Employees
  10,600   11,450   11,350   11,200   -