2024-06-07  10:10:00 PM Chg. -0.65 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
210.91USD -0.31% 411,980
Turnover: 51.31 mill.
208.00Bid Size: 100 221.00Ask Size: 100 30.98 bill.USD 0.83% 34.46

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
  386.5500   387.4600   417.3350   463.4900   498.1810
Intangible Assets
  215.1840   521.9500   448.1680   392.5820   345.9440
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,998.2060   2,962.3160   3,063.9170   3,153.3680   3,164.3750
Inventories
  268.7010   349.6410   416.9150   457.0330   743.9100
Accounts Receivable
  483.6810   528.4840   474.6430   614.2920   575.9500
Cash and Cash Equivalents
  188.7010   147.1280   463.1560   295.2780   273.7100
Current Assets
  1,065.7170   1,145.3660   1,523.4590   1,574.7570   1,931.4780
Total Assets
  3,063.9230   4,107.6820   4,587.3760   4,728.1250   5,095.8530

 

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
  92.7230   115.7250   135.7860   138.0080   159.2450
Long-term debt
  269.9880   1,258.8610   1,164.1330   643.3510   765.3250
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,004.9430   2,035.4890   2,090.3490   1,842.4460   1,735.1020
Share Capital
  .5710   .5750   .5800   .5830   .5860
Total Equity
  2,058.9800   2,072.1930   2,497.0270   2,885.6790   3,360.7510
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,063.9230   4,107.6820   4,587.3760   4,728.1250   5,095.8530

 

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
  2,340.1960   2,606.5720   2,957.0130   3,196.8250   3,578.1270
Depreciation (total)
  119.9600   150.7950   154.8500   156.7580   159.6090
Operating Result
  541.8310   579.2630   809.6590   903.6780   1,000.2860
Interest Income
  -11.9770   -33.8570   -39.3560   -23.6270   -22.3120
Income Before Taxes
  521.3120   518.8470   733.0880   883.6620   960.4830
Income Taxes
  205.7240   114.2550   111.4140   409.1570   181.0460
Minority Interests Profit
  -   -   -   -   -
Net Income
  315.5880   404.5920   621.6740   474.5050   779.4370

 

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
  2.2100   2.8300   4.3100   3.2700   5.3400
Dividend per Share
  1.4000   1.4800   1.5600   1.5600   1.6800

 

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
  505.0260   459.0510   802.2550   736.7180   351.1470
Cash Flow from Investing Activities
  -101.8240   -1,075.7060   -179.8610   -158.4620   -229.9180
Cash Flow from Financing
  -1,026.6940   580.6430   -317.2860   -764.6320   -128.3630
Decrease / Increase in Cash
  -633.2340   -41.5730   316.0280   -167.8780   -21.5680
Employees
  5,940   7,240   7,700   -   -