10/06/2024  21:20:01 Chg. -2.24 Volume Bid21:20:30 Ask21:20:30 Market Capitalization Dividend Y. P/E Ratio
231.98USD -0.96% 96,219
Turnover: 9.74 mill.
231.66Bid Size: 200 231.98Ask Size: 200 4.68 bill.USD - 8.04

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  815.4000   834.2000   886.1000   909.7000   956.2000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,003.7000   1,054.6000   1,142.4000   1,308.7000   2,270.6000
Inventories
  894.9000   826   1,067.6000   985   875.2000
Accounts Receivable
  138.4000   128.5000   130.3000   136.2000   155.5000
Cash and Cash Equivalents
  3.4000   4.7000   8.3000   3.5000   1.4000
Current Assets
  1,332.4000   1,302.1000   1,553   1,602.6000   1,405.7000
Total Assets
  2,336.1000   2,356.7000   2,695.4000   2,911.3000   3,676.3000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  912.7000   862.6000   866.5000   907   1,165.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  8.9000   12.5000   21.7000   26   34.6000
Liabilities
  2,056.4000   1,962.5000   2,222.2000   2,265   2,770.8000
Share Capital
  .4000   .4000   .4000   .4000   .4000
Total Equity
  279.7000   394.2000   473.2000   646.3000   905.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,336.1000   2,356.7000   2,695.4000   2,911.3000   3,676.3000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  6,527.8000   6,456.5000   6,874.4000   7,210.3000   7,131.8000
Depreciation (total)
  30.7000   32.1000   33.7000   36.2000   38.5000
Operating Result
  297.8000   287.7000   310.9000   325   370.8000
Interest Income
  -   -   -   -   -
Income Before Taxes
  267.8000   209.1000   224.8000   243.9000   338.1000
Income Taxes
  100.6000   70   56.8000   59.5000   83.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  167.2000   139.1000   168   184.4000   254.4000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  7.4300   6.6900   8.3600   9.6500   13.2500
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  142.3000   266.3000   10.1000   349.8000   652.5000
Cash Flow from Investing Activities
  4.9000   -127.8000   -149.6000   -227.6000   -820.8000
Cash Flow from Financing
  -146.6000   -137.2000   143.1000   -127   166.2000
Decrease / Increase in Cash
  .6000   1.3000   3.6000   -4.8000   -2.1000
Employees
  7,900   8,000   8,200   8,500   7,600