2024-05-16  7:29:05 PM Chg. +0.3800 Volume Bid7:31:02 PM Ask7:31:02 PM Market Capitalization Dividend Y. P/E Ratio
403.7900USD +0.09% 245,831
Turnover: 47.43 mill.
403.6200Bid Size: 200 404.0500Ask Size: 400 19.5 bill.USD - 15.43

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
  1,226.0290   1,205.5240   995.7950   914.4760   1,009.2730
Intangible Assets
  4.3170   3.3910   2.4650   1.5380   1.3120
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,276.3110   2,808.5550   2,575.1920   2,483.1960   2,661.1070
Inventories
  1,214.3290   1,293.7010   1,168.2150   1,499.2180   1,603.4510
Accounts Receivable
  136.1680   139.3370   193.1090   233.6820   199.4220
Cash and Cash Equivalents
  409.2510   392.3250   1,046.0510   431.5600   737.8770
Current Assets
  1,914.8610   2,055.3170   2,514.7770   2,281.1830   2,709.3040
Total Assets
  3,191.1720   4,863.8720   5,089.9690   4,764.3790   5,370.4110

 

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
  404.0160   414.0090   477.0520   552.7300   559.5270
Long-term debt
  -   -   0.0000   0.0000   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  361.7000   503.7000   335.5000   361.7000   404.5000
Liabilities
  1,370.9540   2,961.7780   3,090.4200   3,229.0060   3,410.6000
Share Capital
  .5920   .5730   .5690   .5300   .5110
Total Equity
  1,820.2180   1,902.0940   1,999.5490   1,535.3730   1,959.8110
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,191.1720   4,863.8720   5,089.9690   4,764.3790   5,370.4110

 

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
  6,716.6150   7,398.0680   6,151.9530   8,630.8890   10,208.5800
Depreciation (total)
  279.4720   295.5990   297.7720   268.4600   241.3720
Operating Result
  854.0800   901.0940   236.8200   1,297.4920   1,638.6100
Interest Income
  -5.0610   -5.0560   5.7350   1.6630   -4.9340
Income Before Taxes
  859.1410   906.1500   231.0850   1,295.8290   1,643.5440
Income Taxes
  200.5820   200.2050   55.2500   309.9920   401.1360
Minority Interests Profit
  -   -   -   -   -
Net Income
  658.5590   705.9450   175.8350   985.8370   1,242.4080

 

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
  11.0000   12.2100   3.1200   18.0900   24.1700
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
  956.1270   1,101.2930   810.3550   1,059.2650   1,481.9150
Cash Flow from Investing Activities
  -215.1070   -471.4800   -48.7510   -176.4840   -314.5840
Cash Flow from Financing
  -609.2140   -646.7390   -107.9340   -1,497.2160   -861.0140
Decrease / Increase in Cash
  131.8060   -16.9260   653.7260   -614.4910   306.3170
Employees
  13,700   16,000   18,000   16,000   16,500