2024-05-24  9:59:49 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
49.33USD - 20,675
Turnover: 1.02 mill.
-Bid Size: - -Ask Size: - 7.16 bill.USD - 28.95

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
  292.1000   286.8840   272.4000   285   267.8000
Intangible Assets
  148.2000   112.7810   96.6470   65.3140   69.5170
Long-Term Investments
  -   10.0140   82.2260   70.0380   35.3850
Fixed Assets
  -   1,511.5440   1,569.7580   1,676.3210   1,683.7360
Inventories
  262.8000   345.0490   344.3790   374.2650   946.7300
Accounts Receivable
  786.5000   724.8540   719.4050   884.9580   920.7720
Cash and Cash Equivalents
  745.4000   904.0450   1,088.6240   1,422.5460   994.3520
Current Assets
  2,142.6000   2,381.8020   2,611.1590   3,188.9060   3,385.8960
Total Assets
  3,756.5000   3,893.3460   4,180.9170   4,865.2270   5,069.6320

 

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
  340.6000   344.8190   291.9040   356.1760   516.0470
Long-term debt
  686.5000   680.4060   676.3560   670.3550   1,061.1250
Liabilities to Banks
  686.5000   680.4000   676.4000   670.4000   -
Provisions
  340.1000   382.7000   334.1000   409.3000   -
Liabilities
  1,827.2000   1,720.5850   1,671.3200   1,845.2090   2,356.7710
Share Capital
  -   1.5440   1.5460   1.5490   1.4840
Total Equity
  1,929.3000   2,172.7610   2,509.5970   3,020.0180   2,712.8610
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,756.5000   3,893.3460   4,180.9170   4,865.2270   5,069.6320

 

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
  3,094.3000   3,572.1310   3,532.1570   3,620.6840   3,632.6610
Depreciation (total)
  15.7000   122.6760   132.5080   132.2330   140.2220
Operating Result
  229.9000   346.7660   486.9640   495.3560   222.8080
Interest Income
  -81.1000   -37.4520   -31.3210   -30.8370   -47.0500
Income Before Taxes
  148.8000   313.1900   455.9610   462.7510   182.5050
Income Taxes
  493.5000   59.7560   94.6700   -37.4450   29.6030
Minority Interests Profit
  -   -   -   -   -
Net Income
  -344.7000   253.4340   361.2910   500.1960   152.9020

 

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
  -2.4000   1.6300   2.3400   3.2200   1.0100
Dividend per Share
  0.0000   -   -   -   -

 

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
  229.3000   413.1400   493.6540   541.6460   -167.7560
Cash Flow from Investing Activities
  -19.3000   24.0770   -220.2420   -90.7170   -101.2480
Cash Flow from Financing
  -99.2000   -278.9660   -87.2220   -116.8350   -133.0550
Decrease / Increase in Cash
  104.9000   158.7270   184.5470   333.8960   -428.2260
Employees
  6,013   6,383   7,032   7,241   -