05/06/2024  22:10:00 Chg. +3.59 Volume Bid01:07:59 Ask01:07:59 Market Capitalization Dividend Y. P/E Ratio
250.29USD +1.46% 107,603
Turnover: 14.53 mill.
249.67Bid Size: 100 251.33Ask Size: 100 5.05 bill.USD 0.96% 36.54

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
  513.9920   558.1290   597.7270   598.6050   595.5780
Intangible Assets
  175.9560   175.7420   167.1930   175.3640   176.6150
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,189.6340   1,374.9920   1,398.5350   -   1,776.4110
Inventories
  383.5660   374.5650   448.9410   728.8340   728.7620
Accounts Receivable
  483.9630   480   511.7140   571.5930   604.1810
Cash and Cash Equivalents
  313.2100   353.5420   400.7260   177.2320   185.4060
Current Assets
  1,340.6400   1,388.4190   1,554.6250   1,712.7630   1,780.5850
Total Assets
  2,530.2740   2,763.4110   2,953.1600   3,447.2490   3,556.9960

 

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
  218.1150   197.9570   268.0990   347.8410   360.3120
Long-term debt
  741.8220   764.9440   728.4310   947.0720   870.9350
Liabilities to Banks
  8.2000   8.1000   -   -   -
Provisions
  43.5000   48   -   -   -
Liabilities
  1,394.7510   1,606.5200   1,745.3240   2,033.6520   1,915.2840
Share Capital
  27.9000   27.9000   27.9000   27.9000   27.9000
Total Equity
  1,135.5230   1,156.8910   1,207.8360   1,413.5970   1,641.7120
Minority Interests
  75.7610   45.4070   25.7740   26.7500   60.8650
Total liabilities equity
  2,530.2740   2,763.4110   2,953.1600   3,447.2490   3,556.9960

 

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
  2,757.1440   2,766.9760   2,895.3550   3,501.5750   4,345.2500
Depreciation (total)
  82.8270   82.2640   82.8920   92.5770   97.1670
Operating Result
  202.2800   237.7200   225.9530   286.7850   433.2490
Interest Income
  -39.5690   -36.2110   -38.7010   -41.4200   -45.5190
Income Before Taxes
  143.4410   209.6730   192.7680   260.0830   363.8880
Income Taxes
  43.1350   50.2070   49.6150   61.4140   108.6870
Minority Interests Profit
  -5.9550   -5.6970   -1.4560   -2.0950   -3.3880
Net Income
  94.3510   153.7690   140.6930   195.6300   250.8630

 

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
  4.2300   7.1000   6.6000   9.2300   11.7700
Dividend per Share
  1.5000   1.5000   1.8000   2.0000   2.2000

 

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
  153.0080   307.6140   316.2940   65.9380   326.2650
Cash Flow from Investing Activities
  -155.4450   -168.1500   -104.0290   -417.3080   -132.0800
Cash Flow from Financing
  -162.1100   -98.9500   -173.7560   133.5000   -181.9050
Decrease / Increase in Cash
  -179.5950   40.3320   47.1840   -223.4940   8.1740
Employees
  10,328   9,862   -   -   -