2024-04-18  10:00:00 PM Chg. +0.2800 Volume Bid10:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
24.7800USD +1.14% 498,176
Turnover: 8.74 mill.
22.3500Bid Size: 200 27.9700Ask Size: 400 1.78 bill.USD 3.03% 44.25

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
  314.6000   331.4000   348.6000   330.8000   327.2000
Intangible Assets
  123.5000   119.4000   119.2000   205.2000   202.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  814.4000   834.1000   908   1,136.8000   1,170.4000
Inventories
  152.4000   162.4000   184.2000   197.3000   213.6000
Accounts Receivable
  186.6000   219.3000   218   180   204.7000
Cash and Cash Equivalents
  96.2000   203.9000   159.2000   454   396.4000
Current Assets
  491.9000   645.4000   661.3000   917.1000   891.5000
Total Assets
  1,306.3000   1,479.5000   1,569.3000   2,053.9000   2,061.9000

 

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
  148.4000   171.4000   177.7000   128.8000   178.4000
Long-term debt
  199.9000   275   281.9000   539.9000   274.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  237.3000   242.4000   268.4000   384.5000   -
Liabilities
  718.6000   814.7000   850.1000   1,410.9000   1,212.3000
Share Capital
  11.9000   11.7000   11.7000   11.8000   11.8000
Total Equity
  587.7000   664.8000   719.2000   643   849.6000
Minority Interests
  24.8000   30.7000   20.6000   50.4000   77
Total liabilities equity
  1,306.3000   1,479.5000   1,569.3000   2,053.9000   2,061.9000

 

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
  2,278.2000   2,381.2000   2,567.2000   2,486.6000   2,465.1000
Depreciation (total)
  58.9000   66.9000   72.1000   79.5000   87.2000
Operating Result
  190.8000   177.5000   203.5000   -38.4000   230.6000
Interest Income
  -15.2000   -13.5000   -12.1000   -12.5000   -13.9000
Income Before Taxes
  177.6000   168.1000   195.1000   -13.4000   226.4000
Income Taxes
  55.1000   42.4000   39.6000   6   47.9000
Minority Interests Profit
  .2000   .6000   0.0000   -5.3000   5.7000
Net Income
  123.9000   128.1000   160.5000   -9.1000   173.1000

 

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
  2.0700   2.1500   2.7200   -0.1500   2.9400
Dividend per Share
  0.6800   0.7200   0.7900   0.6300   0.5600

 

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
  202.1000   166.5000   216.4000   221.8000   332.3000
Cash Flow from Investing Activities
  -116.3000   -62.7000   -165   -168.1000   -59.9000
Cash Flow from Financing
  -74.6000   2.5000   -91.9000   244   -347.7000
Decrease / Increase in Cash
  11.3000   107.7000   -44.7000   294.8000   -57.6000
Employees
  7,478   7,681   8,000   7,600   -