2024-05-03  10:10:00 PM Chg. +2.51 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
295.04USD +0.86% 101,285
Turnover: 14.49 mill.
279.89Bid Size: 100 306.67Ask Size: 100 3.99 bill.USD 0.61% 6.88

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  1,125.8830   1,318.9590   1,347.8350   1,547.1000   1,608.2000
Intangible Assets
  284.8760   285.6320   259.6300   253.5000   232.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,311.3160   2,541.8790   2,598.7090   3,053.9000   3,085.2000
Inventories
  1,651.8150   1,763.2930   1,844.0590   1,901.7000   1,468
Accounts Receivable
  173.3640   188.6110   193.9810   225.1000   200
Cash and Cash Equivalents
  20.9920   28.7870   15.9320   23.8000   87.3000
Current Assets
  2,150.5870   2,329.1860   2,402.3660   2,516.3000   2,004.2000
Total Assets
  4,461.9030   4,871.0650   5,001.0750   5,570.2000   5,089.4000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  356.0990   412.9810   419.3500   527.5000   442.6000
Long-term debt
  1,212.8090   1,318.1840   1,281.4890   1,432.1000   1,294.7000
Liabilities to Banks
  76.4000   79.6000   93.1000   59.1000   -
Provisions
  161.5000   124.4000   134.7000   145.7000   -
Liabilities
  3,531.7030   3,746.7830   3,905.3810   4,314.5000   3,639.8000
Share Capital
  .2570   .2550   .2550   .3000   .3000
Total Equity
  930.2000   1,124.2820   1,095.6940   1,255.7000   1,449.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,461.9030   4,871.0650   5,001.0750   5,570.2000   5,089.4000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  10,887.6120   11,123.7210   11,601.3580   12,043.8000   10,851.8000
Depreciation (total)
  51.2340   57.9360   67.0700   71.6000   75.8000
Operating Result
  340.2340   341.8720   341.0830   363.7000   486.1000
Interest Income
  112.8630   122.8690   135.6800   136.5000   102.1000
Income Before Taxes
  227.3710   219.0030   205.4030   227.3000   370.3000
Income Taxes
  80.3060   5.5610   47.6000   53.3000   83.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  147.0650   213.4420   157.7720   174   286.5000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  6.6700   10.0800   7.8300   9.3500   15.5500
Dividend per Share
  0.9100   0.9700   1.0400   1.0900   0.6000

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  384.8570   198.9250   269.9780   370.9000   805.4000
Cash Flow from Investing Activities
  -174.0400   -312.5980   -168.0010   -291.6000   -74.7000
Cash Flow from Financing
  -205.0070   121.4760   -109.5430   -67   -668.1000
Decrease / Increase in Cash
  7.9550   7.7950   -10.9110   9.3000   59.2000
Employees
  13,500   14,108   14,570   15,296   -