5/31/2024  10:10:00 PM Chg. -3.01 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
206.33USD -1.44% 2.93 mill.
Turnover: 226.67 mill.
173.29Bid Size: 100 229.93Ask Size: 100 30.31 bill.USD 0.85% 33.71

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  387.4600   417.3350   463.4900   498.1810   537.8560
Intangible Assets
  521.9500   448.1680   392.5820   345.9440   552.3410
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,962.3160   3,063.9170   3,153.3680   3,164.3750   4,383.8780
Inventories
  349.6410   416.9150   457.0330   743.9100   998.0120
Accounts Receivable
  528.4840   474.6430   614.2920   575.9500   704.9090
Cash and Cash Equivalents
  147.1280   463.1560   295.2780   273.7100   227.8910
Current Assets
  1,145.3660   1,523.4590   1,574.7570   1,931.4780   2,367.8300
Total Assets
  4,107.6820   4,587.3760   4,728.1250   5,095.8530   6,751.7080

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  115.7250   135.7860   138.0080   159.2450   150.7560
Long-term debt
  1,258.8610   1,164.1330   643.3510   765.3250   1,431.2340
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,035.4890   2,090.3490   1,842.4460   1,735.1020   2,621.8050
Share Capital
  .5750   .5800   .5830   .5860   .5880
Total Equity
  2,072.1930   2,497.0270   2,885.6790   3,360.7510   4,129.9030
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,107.6820   4,587.3760   4,728.1250   5,095.8530   6,751.7080

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  2,606.5720   2,957.0130   3,196.8250   3,578.1270   4,222.9930
Depreciation (total)
  150.7950   154.8500   156.7580   159.6090   165.1560
Operating Result
  579.2630   809.6590   903.6780   1,000.2860   1,131.8710
Interest Income
  -33.8570   -39.3560   -23.6270   -22.3120   -47.3790
Income Before Taxes
  518.8470   733.0880   883.6620   960.4830   1,101.6640
Income Taxes
  114.2550   111.4140   409.1570   181.0460   204.1080
Minority Interests Profit
  -   -   -   -   -
Net Income
  404.5920   621.6740   474.5050   779.4370   897.5560

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  2.8300   4.3100   3.2700   5.3400   6.1200
Dividend per Share
  1.4800   1.5600   1.5600   1.6800   1.7600

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  459.0510   802.2550   736.7180   351.1470   693.2990
Cash Flow from Investing Activities
  -1,075.7060   -179.8610   -158.4620   -229.9180   -1,159.8450
Cash Flow from Financing
  580.6430   -317.2860   -764.6320   -128.3630   422.8740
Decrease / Increase in Cash
  -41.5730   316.0280   -167.8780   -21.5680   -45.8190
Employees
  7,240   7,700   -   -   -