5/31/2024  10:00:00 PM Chg. +0.8700 Volume Bid11:16:50 PM Ask11:16:50 PM Market Capitalization Dividend Y. P/E Ratio
39.1600USD +2.27% 599,512
Turnover: 12.01 mill.
29.9200Bid Size: 100 39.8000Ask Size: 100 3.47 bill.USD 0.00% 10.85

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
  763   679   576   477   352
Intangible Assets
  422   388   357   54   46
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,483   3,864   3,203   2,476   2,239
Inventories
  1,065   1,032   930   859   828
Accounts Receivable
  885   -   631   495   536
Cash and Cash Equivalents
  658   698   729   514   403
Current Assets
  2,683   3,447   2,355   2,389   1,910
Total Assets
  6,166   7,311   5,558   4,865   4,149

 

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
  1,110   1,026   919   950   821
Long-term debt
  1,444   575   354   228   172
Liabilities to Banks
  -   -   -   -   -
Provisions
  2   8   12   11   -
Liabilities
  4,040   5,138   3,678   3,427   2,862
Share Capital
  .6000   .6000   1   1   1
Total Equity
  2,126   2,173   1,880   1,438   1,287
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,166   7,311   5,558   4,865   4,149

 

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
  11,015   10,647   9,710   8,465   8,491
Depreciation (total)
  -   -   -   -   -
Operating Result
  254   191   -252   234   243
Interest Income
  -96   -66   -38   -27   -11
Income Before Taxes
  158   146   -295   231   242
Income Taxes
  59   47   24   44   64
Minority Interests Profit
  -   -   -   -   -
Net Income
  104   99   -319   -208   166

 

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
  1.9000   1.8000   -6.0500   -3.9300   3.4800
Dividend per Share
  1.0000   1.0000   0.2500   0.0000   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
  616   366   485   346   237
Cash Flow from Investing Activities
  -249   -119   736   -79   -10
Cash Flow from Financing
  -414   -212   -1,193   -459   -355
Decrease / Increase in Cash
  21   40   29   -192   -133
Employees
  44,000   40,000   37,000   26,000   -