2024-05-31  10:10:00 PM Chg. +0.32 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
48.17USD +0.67% 2.09 mill.
Turnover: 75.18 mill.
48.17Bid Size: 100 55.00Ask Size: 100 6.97 bill.USD - 28.17

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
  308.5000   292.1000   286.8840   272.4000   285
Intangible Assets
  100.9970   148.2000   112.7810   96.6470   65.3140
Long-Term Investments
  49.7830   -   10.0140   82.2260   70.0380
Fixed Assets
  1,945.4000   -   1,511.5440   1,569.7580   1,676.3210
Inventories
  267.1430   262.8000   345.0490   344.3790   374.2650
Accounts Receivable
  622.1830   786.5000   724.8540   719.4050   884.9580
Cash and Cash Equivalents
  640.5130   745.4000   904.0450   1,088.6240   1,422.5460
Current Assets
  2,006.3110   2,142.6000   2,381.8020   2,611.1590   3,188.9060
Total Assets
  3,951.7110   3,756.5000   3,893.3460   4,180.9170   4,865.2270

 

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
  260.0980   340.6000   344.8190   291.9040   356.1760
Long-term debt
  583.6880   686.5000   680.4060   676.3560   670.3550
Liabilities to Banks
  583.7000   686.5000   680.4000   676.4000   670.4000
Provisions
  322.9000   340.1000   382.7000   334.1000   409.3000
Liabilities
  1,815.3690   1,827.2000   1,720.5850   1,671.3200   1,845.2090
Share Capital
  1.4300   -   1.5440   1.5460   1.5490
Total Equity
  2,136.3420   1,929.3000   2,172.7610   2,509.5970   3,020.0180
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,951.7110   3,756.5000   3,893.3460   4,180.9170   4,865.2270

 

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
  2,801.6870   3,094.3000   3,572.1310   3,532.1570   3,620.6840
Depreciation (total)
  122.8890   15.7000   122.6760   132.5080   132.2330
Operating Result
  214.7220   229.9000   346.7660   486.9640   495.3560
Interest Income
  -55.8520   -81.1000   -37.4520   -31.3210   -30.8370
Income Before Taxes
  156.1260   148.8000   313.1900   455.9610   462.7510
Income Taxes
  -1,105.8270   493.5000   59.7560   94.6700   -37.4450
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,261.9530   -344.7000   253.4340   361.2910   500.1960

 

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
  8.8900   -2.4000   1.6300   2.3400   3.2200
Dividend per Share
  -   0.0000   -   -   -

 

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
  234.8820   229.3000   413.1400   493.6540   541.6460
Cash Flow from Investing Activities
  -61.4270   -19.3000   24.0770   -220.2420   -90.7170
Cash Flow from Financing
  -311.0510   -99.2000   -278.9660   -87.2220   -116.8350
Decrease / Increase in Cash
  -137.1020   104.9000   158.7270   184.5470   333.8960
Employees
  5,737   6,013   6,383   7,032   7,241