2024-05-24  10:10:00 PM Chg. -0.89 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
106.56USD -0.83% 535,163
Turnover: 35.74 mill.
106.00Bid Size: 100 112.59Ask Size: 600 7.95 bill.USD 5.72% 6.80

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
  1,485.3000   1,373.1000   1,416.3000   1,508.5000   1,464.8000
Intangible Assets
  649   573.1000   501.7000   455.6000   392.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,344   4,089   4,030.6000   4,135.8000   4,168
Inventories
  1,872.9000   1,908.7000   2,078.7000   1,974.4000   2,593.7000
Accounts Receivable
  1,019.4000   880.3000   800.5000   856   991.5000
Cash and Cash Equivalents
  367.7000   326.1000   432.8000   1,119.1000   889.1000
Current Assets
  3,627.7000   3,537.4000   3,729.1000   4,368.4000   5,014.1000
Total Assets
  7,971.7000   7,626.4000   7,759.7000   8,504.2000   9,182.1000

 

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
  917.5000   865.9000   914.8000   855.1000   1,078.3000
Long-term debt
  1,618.1000   1,275.3000   1,191.8000   1,256.7000   1,411.2000
Liabilities to Banks
  1,713.5000   1,459.5000   1,345.2000   -   -
Provisions
  130.5000   116.3000   107   -   -
Liabilities
  4,876.4000   4,632.9000   4,852.7000   5,486.2000   5,738.3000
Share Capital
  .8000   .8000   .8000   .8000   .7000
Total Equity
  3,095.3000   2,993.5000   2,907   3,018   3,443.8000
Minority Interests
  65.7000   60.6000   53.2000   38   27.9000
Total liabilities equity
  7,971.7000   7,626.4000   7,759.7000   8,504.2000   9,182.1000

 

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
  8,306.5000   9,352   9,041.4000   9,149.7000   11,138.3000
Depreciation (total)
  57   64.7000   61.1000   59.5000   61.1000
Operating Result
  403.3000   489   348.1000   599.7000   1,001.4000
Interest Income
  45.1000   53.8000   19.9000   15   6.7000
Income Before Taxes
  283.8000   360.3000   261.1000   562   944.3000
Income Taxes
  133.6000   110.9000   180.8000   187.7000   108.4000
Minority Interests Profit
  -2.9000   1.8000   2.4000   7.3000   -4.5000
Net Income
  186.4000   285.5000   125.2000   427.1000   897

 

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
  2.3400   3.6200   1.6400   5.6900   11.9300
Dividend per Share
  0.5600   0.6000   0.6300   0.6300   4.7600

 

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
  577.6000   595.9000   695.9000   896.5000   660.2000
Cash Flow from Investing Activities
  -493.7000   -205.5000   -271.6000   -241.7000   -288.4000
Cash Flow from Financing
  -176.7000   -413.3000   -313.4000   22.7000   -539.5000
Decrease / Increase in Cash
  -62   -41.6000   106.7000   686.3000   -230
Employees
  20,500   21,200   21,000   -   -