2024-09-20  9:59:55 PM Chg. -2.30 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
144.48USD -1.57% 25,252
Turnover: 3.66 mill.
-Bid Size: - -Ask Size: - 9.8 bill.USD - -

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
  518.8000   531.5000   525.1000   509.1000   526.8000
Intangible Assets
  136.1000   138   106.4000   85.7000   112.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,201.7000   2,370.9000   2,360.3000   1,843.3000   1,943.5000
Inventories
  380.5000   392.9000   360.5000   430.9000   533.9000
Accounts Receivable
  540   578.4000   507.5000   555.1000   628.8000
Cash and Cash Equivalents
  561.2000   612.1000   859.8000   647.5000   561.2000
Current Assets
  1,645.1000   1,736.8000   1,917.3000   1,722.1000   1,836.8000
Total Assets
  3,846.8000   4,107.7000   4,277.6000   3,565.4000   3,780.3000

 

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
  339.2000   332.4000   306.8000   373.4000   401.1000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  416.7000   430.8000   457.4000   357.3000   -
Liabilities
  2,021.9000   2,029.9000   2,149.7000   1,334.7000   1,522.9000
Share Capital
  87.6000   87.8000   86.5000   85.5000   82.7000
Total Equity
  1,824.9000   2,077.8000   2,127.9000   2,230.7000   2,257.4000
Minority Interests
  2.5000   2.9000   1.5000   4.9000   9.3000
Total liabilities equity
  3,846.8000   4,107.7000   4,277.6000   3,565.4000   3,780.3000

 

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
  2,745.1000   2,846.4000   2,477.8000   2,765   2,987.7000
Depreciation (total)
  -   -   -   -   -
Operating Result
  397.3000   411.4000   226.5000   504.3000   468
Interest Income
  -   -   -.7000   -1.1000   6.4000
Income Before Taxes
  391   414.4000   85.2000   509.1000   461.8000
Income Taxes
  57.7000   89.9000   15.3000   189.6000   91.1000
Minority Interests Profit
  .9000   1.1000   1.4000   4.7000   2.4000
Net Income
  334.6000   325.1000   72.5000   316.3000   367

 

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
  3.8100   3.7100   0.8400   3.6800   4.4000
Dividend per Share
  -   -   -   -   -

 

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
  371.8000   357.7000   435.9000   -8.4000   277.7000
Cash Flow from Investing Activities
  -52.3000   -203.4000   -65.8000   -82.3000   -255.1000
Cash Flow from Financing
  -128.8000   -101.5000   -158.6000   -99.8000   -83.3000
Decrease / Increase in Cash
  171.2000   50.7000   247.7000   -212.3000   -86.4000
Employees
  10,000   10,500   9,700   9,900   -