2024-06-18  10:10:00 PM Chg. -2.20 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
308.44USD -0.71% 81,033
Turnover: 11.41 mill.
123.63Bid Size: 100 494.51Ask Size: 100 4.17 bill.USD 0.58% 7.19

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
  1,318.9590   1,347.8350   1,547.1000   1,608.2000   1,957.8000
Intangible Assets
  285.6320   259.6300   253.5000   232.8000   392.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,541.8790   2,598.7090   3,053.9000   3,085.2000   4,083.2000
Inventories
  1,763.2930   1,844.0590   1,901.7000   1,468   1,073.1000
Accounts Receivable
  188.6110   193.9810   225.1000   200   177.9000
Cash and Cash Equivalents
  28.7870   15.9320   23.8000   87.3000   14.9000
Current Assets
  2,329.1860   2,402.3660   2,516.3000   2,004.2000   1,666.2000
Total Assets
  4,871.0650   5,001.0750   5,570.2000   5,089.4000   5,749.4000

 

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
  412.9810   419.3500   527.5000   442.6000   457.8000
Long-term debt
  1,318.1840   1,281.4890   1,432.1000   1,294.7000   1,815.3000
Liabilities to Banks
  79.6000   93.1000   59.1000   -   -
Provisions
  124.4000   134.7000   145.7000   -   -
Liabilities
  3,746.7830   3,905.3810   4,314.5000   3,639.8000   3,924.2000
Share Capital
  .2550   .2550   .3000   .3000   .3000
Total Equity
  1,124.2820   1,095.6940   1,255.7000   1,449.6000   1,825.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,871.0650   5,001.0750   5,570.2000   5,089.4000   5,749.4000

 

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
  11,123.7210   11,601.3580   12,043.8000   10,851.8000   13,481.9000
Depreciation (total)
  57.9360   67.0700   71.6000   75.8000   -
Operating Result
  341.8720   341.0830   363.7000   486.1000   884.4000
Interest Income
  122.8690   135.6800   136.5000   102.1000   83.4000
Income Before Taxes
  219.0030   205.4030   227.3000   370.3000   800.9000
Income Taxes
  5.5610   47.6000   53.3000   83.8000   175.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  213.4420   157.7720   174   286.5000   552.1000

 

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
  10.0800   7.8300   9.3500   15.5500   30.2200
Dividend per Share
  0.9700   1.0400   1.0900   0.6000   1.3300

 

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
  198.9250   269.9780   370.9000   805.4000   1,259.6000
Cash Flow from Investing Activities
  -312.5980   -168.0010   -291.6000   -74.7000   -1,251.7000
Cash Flow from Financing
  121.4760   -109.5430   -67   -668.1000   -74
Decrease / Increase in Cash
  7.7950   -10.9110   9.3000   59.2000   -68.6000
Employees
  14,108   14,570   15,296   -   -