2024-06-05  10:10:00 PM Chg. +3.59 Volume Bid1:07:59 AM Ask1:07:59 AM 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

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
  518.9280   513.9920   558.1290   597.7270   598.6050
Intangible Assets
  138.5990   175.9560   175.7420   167.1930   175.3640
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,129.6850   1,189.6340   1,374.9920   1,398.5350   -
Inventories
  420.9480   383.5660   374.5650   448.9410   728.8340
Accounts Receivable
  503.6770   483.9630   480   511.7140   571.5930
Cash and Cash Equivalents
  492.8050   313.2100   353.5420   400.7260   177.2320
Current Assets
  1,472.5650   1,340.6400   1,388.4190   1,554.6250   1,712.7630
Total Assets
  2,602.2500   2,530.2740   2,763.4110   2,953.1600   3,447.2490

 

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
  227.9060   218.1150   197.9570   268.0990   347.8410
Long-term debt
  753.8880   741.8220   764.9440   728.4310   947.0720
Liabilities to Banks
  8.5000   8.2000   8.1000   -   -
Provisions
  34.9000   43.5000   48   -   -
Liabilities
  1,450.4550   1,394.7510   1,606.5200   1,745.3240   2,033.6520
Share Capital
  27.9000   27.9000   27.9000   27.9000   27.9000
Total Equity
  1,151.7950   1,135.5230   1,156.8910   1,207.8360   1,413.5970
Minority Interests
  38.9590   75.7610   45.4070   25.7740   26.7500
Total liabilities equity
  2,602.2500   2,530.2740   2,763.4110   2,953.1600   3,447.2490

 

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
  2,745.9670   2,757.1440   2,766.9760   2,895.3550   3,501.5750
Depreciation (total)
  84.9570   82.8270   82.2640   82.8920   92.5770
Operating Result
  266.4320   202.2800   237.7200   225.9530   286.7850
Interest Income
  -39.9080   -39.5690   -36.2110   -38.7010   -41.4200
Income Before Taxes
  228.4640   143.4410   209.6730   192.7680   260.0830
Income Taxes
  106.1450   43.1350   50.2070   49.6150   61.4140
Minority Interests Profit
  -6.0790   -5.9550   -5.6970   -1.4560   -2.0950
Net Income
  116.2400   94.3510   153.7690   140.6930   195.6300

 

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
  5.1600   4.2300   7.1000   6.6000   9.2300
Dividend per Share
  1.5000   1.5000   1.5000   1.8000   2.0000

 

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
  145.7160   153.0080   307.6140   316.2940   65.9380
Cash Flow from Investing Activities
  -49.6150   -155.4450   -168.1500   -104.0290   -417.3080
Cash Flow from Financing
  -32.0100   -162.1100   -98.9500   -173.7560   133.5000
Decrease / Increase in Cash
  92.8570   -179.5950   40.3320   47.1840   -223.4940
Employees
  10,690   10,328   9,862   -   -