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

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  747.1890   843.1220   899.8090   888.8000   975.4000
Intangible Assets
  347.2120   870.5170   830.2980   686.4000   646.2000
Long-Term Investments
  88.7640   92.0590   110.6410   59.4000   49.3000
Fixed Assets
  1,836.0890   2,639.2120   2,803.5690   2,425.2000   2,488.8000
Inventories
  783.9610   969.5110   1,121.1110   1,177.6000   1,644.8000
Accounts Receivable
  200.1440   197.0820   190.4300   257.2000   240.5000
Cash and Cash Equivalents
  138.3450   161.1640   157.0640   634.7000   509.2000
Current Assets
  1,253.5040   1,485.7030   1,626.9600   2,207.5000   2,559
Total Assets
  3,089.5930   4,124.9150   4,430.5290   4,632.7000   5,047.8000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  317.3770   346.2940   450.2280   782.2000   797.4000
Long-term debt
  865.2660   1,896.0270   1,526.8140   1,308.6000   1,235.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  20.8000   11   9.9000   -   -
Liabilities
  2,157.9340   3,257.9000   3,322.3270   3,487.9000   3,821.5000
Share Capital
  .6310   .6090   .6140   .6000   .6000
Total Equity
  931.6590   867.0150   1,108.2020   1,144.8000   1,226.3000
Minority Interests
  -   -   .2030   .3000   2
Total liabilities equity
  3,089.5930   4,124.9150   4,430.5290   4,632.7000   5,047.8000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  5,428.4770   6,078.5400   6,782.5180   7,027.9000   8,198.2000
Depreciation (total)
  191.1080   211.0360   234.5130   260.7000   237.1000
Operating Result
  359.6570   487.4120   483.6710   212.3000   709
Interest Income
  -32.1550   -56.9670   -77.5890   -66.7000   -44.2000
Income Before Taxes
  318.7910   429.2490   407.8000   141.4000   625.7000
Income Taxes
  146.2990   93.9920   83.9160   16.5000   131.4000
Minority Interests Profit
  -   -   .0760   -.1000   -.4000
Net Income
  172.4920   335.2570   323.9600   124.8000   493.9000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  2.7400   5.3600   5.2700   2.0200   8.0600
Dividend per Share
  2.3200   2.4000   2.4400   2.4800   2.5200

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  579.9800   477.1120   655.0360   1,018.6000   293.7000
Cash Flow from Investing Activities
  -151.0960   -959.4920   -239.2870   -150.7000   -303.9000
Cash Flow from Financing
  -427.6800   523.4180   -411.8300   -415.4000   -107.6000
Decrease / Increase in Cash
  11.0200   31.5080   3.1600   461.2000   -128.4000
Employees
  11,000   12,000   14,000   -   -