2024-05-10  10:00:00 PM Chg. -1.6000 Volume Bid1:56:25 AM Ask1:56:25 AM Market Capitalization Dividend Y. P/E Ratio
88.2600USD -1.78% 179,640
Turnover: 8 mill.
82.2200Bid Size: 100 92.0500Ask Size: 500 4.02 bill.USD - 19.02

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
  543.0680   600.8520   597.5270   635.3020   580.5610
Intangible Assets
  87.1390   74.2710   62.1140   52.6780   34.1200
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  769.0260   833.8020   787.6230   822.8570   757.0060
Inventories
  403.5790   380.7900   364.9930   460.7470   509.3630
Accounts Receivable
  255.5090   238.4790   264.3210   262.1210   211.3470
Cash and Cash Equivalents
  544.3580   680.0700   876.2310   709.1050   698.2090
Current Assets
  1,805.4240   1,896.6340   2,148.0770   2,347.6830   1,986.2740
Total Assets
  2,574.4500   2,730.4360   2,935.7000   3,170.5400   2,743.2800

 

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
  36.3020   27.3290   25.7480   55.8390   46.2330
Long-term debt
  41.7070   37.9680   34.1570   16.0310   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  51.2000   11.1000   8.3000   8.6000   -
Liabilities
  368.2150   327.9930   341.5890   423.3190   357.9200
Share Capital
  .0050   .0050   .0060   .0060   .0060
Total Equity
  2,206.2350   2,402.4430   2,594.1110   2,747.2210   2,385.3600
Minority Interests
  .6870   .7170   1.2920   .6390   0.0000
Total liabilities equity
  2,574.4500   2,730.4360   2,935.7000   3,170.5400   2,743.2800

 

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
  1,459.8740   1,314.5810   1,200.7240   1,460.8600   1,429.5470
Depreciation (total)
  -   -   -   -   -
Operating Result
  523.4050   233.7930   198.6590   367.8830   169.5000
Interest Income
  9.0570   14.2380   6.2700   -1.8390   12.6200
Income Before Taxes
  534.3950   248.3760   205.6920   366.4810   183.3510
Income Taxes
  -130.2260   68.1150   45.3540   88.6150   72.5890
Minority Interests Profit
  .1420   .0270   .7660   -.5500   .8530
Net Income
  404.0270   180.2340   159.5720   278.4160   109.9090

 

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
  7.5500   3.4000   3.0000   5.2100   2.1700
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
  393.3010   323.5210   285.3350   389.7000   212.6490
Cash Flow from Investing Activities
  -562.9990   -139.9750   -99.5740   -416.2820   296.9520
Cash Flow from Financing
  -166.6470   -37.0670   -10.0800   -125.0660   -514.5490
Decrease / Increase in Cash
  -365.5420   138.6260   195.5690   -169.4480   -10.8960
Employees
  6,220   5,960   6,060   6,580   -