5/30/2024  10:10:00 PM Chg. +1.15 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
198.51USD +0.58% 214,169
Turnover: 24 mill.
195.02Bid Size: 100 206.52Ask Size: 100 6.63 bill.USD 0.70% 25.29

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
  201.9000   200   212.3000   200.7000   196.8000
Intangible Assets
  165.2000   151.4000   141.8000   128.6000   113.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  932.4000   988.2000   1,028.7000   994.1000   980.3000
Inventories
  286.8000   270.1000   263.6000   370.7000   375.6000
Accounts Receivable
  205.5000   219.8000   197.6000   220.9000   233.8000
Cash and Cash Equivalents
  204.1000   219.7000   218.9000   242   310.8000
Current Assets
  721.3000   734.9000   709.5000   861.5000   950.6000
Total Assets
  1,653.7000   1,723.1000   1,738.2000   1,855.6000   1,930.9000

 

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
  127.2000   123.3000   110.1000   143.4000   134.3000
Long-term debt
  323.4000   204.2000   198.2000   141.9000   147.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  38.5000   38.6000   -   -   -
Liabilities
  762.4000   745.1000   668.4000   682.4000   630.3000
Share Capital
  2.8000   2.8000   2.8000   2.8000   2.7000
Total Equity
  891.3000   978   1,069.8000   1,173.2000   1,300.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,653.7000   1,723.1000   1,738.2000   1,855.6000   1,930.9000

 

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
  1,564.9000   1,600.5000   1,508.6000   1,809.2000   1,979.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  188.4000   197.1000   181.1000   239.6000   315
Interest Income
  15.5000   13.7000   13.1000   6.3000   6.4000
Income Before Taxes
  174.6000   183.9000   167   234.1000   307.6000
Income Taxes
  46.6000   52.4000   52.7000   68.4000   56.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  128   131.5000   114.3000   165.7000   251.5000

 

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
  3.7300   3.8600   3.3700   4.9000   7.5100
Dividend per Share
  0.8200   0.9000   0.9200   1.0100   1.1600

 

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
  169.4000   194   228.8000   180.8000   224
Cash Flow from Investing Activities
  -35.9000   -71.8000   -54.8000   -30.7000   -22.9000
Cash Flow from Financing
  -202.9000   -105.6000   -181.9000   -118.6000   -121.7000
Decrease / Increase in Cash
  -76.1000   15.6000   -.8000   23.1000   68.8000
Employees
  4,800   4,800   -   -   -