2024-05-16  10:10:00 PM Chg. -2.45 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
83.82USD -2.84% 782,296
Turnover: 38.25 mill.
83.83Bid Size: 200 86.00Ask Size: 400 4.74 bill.USD 3.10% 9.53

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
  843.1220   899.8090   888.8000   975.4000   1,018.4000
Intangible Assets
  870.5170   830.2980   686.4000   646.2000   543.9000
Long-Term Investments
  92.0590   110.6410   59.4000   49.3000   93.1000
Fixed Assets
  2,639.2120   2,803.5690   2,425.2000   2,488.8000   2,450.3000
Inventories
  969.5110   1,121.1110   1,177.6000   1,644.8000   1,896.1000
Accounts Receivable
  197.0820   190.4300   257.2000   240.5000   343
Cash and Cash Equivalents
  161.1640   157.0640   634.7000   509.2000   324.5000
Current Assets
  1,485.7030   1,626.9600   2,207.5000   2,559   2,767.6000
Total Assets
  4,124.9150   4,430.5290   4,632.7000   5,047.8000   5,217.9000

 

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
  346.2940   450.2280   782.2000   797.4000   847.6000
Long-term debt
  1,896.0270   1,526.8140   1,308.6000   1,235.3000   1,494.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  11   9.9000   -   -   -
Liabilities
  3,257.9000   3,322.3270   3,487.9000   3,821.5000   4,116.4000
Share Capital
  .6090   .6140   .6000   .6000   .6000
Total Equity
  867.0150   1,108.2020   1,144.8000   1,226.3000   1,101.5000
Minority Interests
  -   .2030   .3000   2   2.5000
Total liabilities equity
  4,124.9150   4,430.5290   4,632.7000   5,047.8000   5,217.9000

 

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
  6,078.5400   6,782.5180   7,027.9000   8,198.2000   8,589
Depreciation (total)
  211.0360   234.5130   260.7000   237.1000   232.8000
Operating Result
  487.4120   483.6710   212.3000   709   804.5000
Interest Income
  -56.9670   -77.5890   -66.7000   -44.2000   -71.7000
Income Before Taxes
  429.2490   407.8000   141.4000   625.7000   761.4000
Income Taxes
  93.9920   83.9160   16.5000   131.4000   158
Minority Interests Profit
  -   .0760   -.1000   -.4000   -.5000
Net Income
  335.2570   323.9600   124.8000   493.9000   447.1000

 

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
  5.3600   5.2700   2.0200   8.0600   7.5400
Dividend per Share
  2.4000   2.4400   2.4800   2.5200   2.5600

 

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
  477.1120   655.0360   1,018.6000   293.7000   508.6000
Cash Flow from Investing Activities
  -959.4920   -239.2870   -150.7000   -303.9000   -324.6000
Cash Flow from Financing
  523.4180   -411.8300   -415.4000   -107.6000   -363.2000
Decrease / Increase in Cash
  31.5080   3.1600   461.2000   -128.4000   -189.4000
Employees
  12,000   14,000   -   -   -