2024-05-03  10:10:00 PM Chg. -3.05 Volume Bid1:40:46 AM Ask1:40:46 AM Market Capitalization Dividend Y. P/E Ratio
94.35USD -3.13% 976,918
Turnover: 63.8 mill.
90.28Bid Size: 500 97.40Ask Size: 200 4.2 bill.USD 0.98% 5.46

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
  822.9000   877.9000   800.5000   741.9000   605.5000
Intangible Assets
  417   481.5000   265   263.8000   179
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,955.2000   2,393.5000   1,564.3000   3,144.3000   2,596.9000
Inventories
  2,449.3000   2,280.5000   2,386.9000   2,331.7000   2,032.5000
Accounts Receivable
  1,858   692.5000   19.5000   38.8000   88.7000
Cash and Cash Equivalents
  98.7000   225.1000   195.4000   374.5000   1,172.5000
Current Assets
  4,642.6000   3,446.1000   2,855.8000   3,154.8000   3,582
Total Assets
  6,597.8000   5,839.6000   4,420.1000   6,299.1000   6,178.9000

 

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
  255.7000   237   153.7000   227.9000   812.6000
Long-term debt
  1,317.9000   688.2000   649.6000   515.9000   146.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  101.4000   92.3000   -   5.2000   -
Liabilities
  4,107.6000   3,339.8000   3,218.5000   5,076.5000   4,988.6000
Share Capital
  15.7000   15.7000   12.6000   12.6000   12.6000
Total Equity
  2,490.2000   2,499.8000   1,201.6000   1,222.6000   1,190.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,597.8000   5,839.6000   4,420.1000   6,299.1000   6,178.9000

 

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
  6,408.4000   6,253   6,247.1000   6,137.1000   5,226.9000
Depreciation (total)
  188.8000   203.4000   183.6000   178   176
Operating Result
  763.2000   579.9000   -764.6000   158.3000   -57.7000
Interest Income
  -49.4000   -52.7000   -39.7000   -35.6000   -32
Income Before Taxes
  713.8000   527.2000   -802.6000   129.7000   -89.7000
Income Taxes
  170.6000   7.9000   145.2000   24.2000   74.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  531.3000   486.4000   -690.3000   72.6000   -48.7000

 

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
  7.1300   7.7200   -12.6200   1.4000   -0.9400
Dividend per Share
  1.0400   1.2400   1.4800   1.4800   0.0000

 

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
  678.3000   1,940.5000   697.7000   555.7000   1,372.3000
Cash Flow from Investing Activities
  -278.4000   -569.4000   -119   -140.8000   -77.8000
Cash Flow from Financing
  -438.2000   -1,253.6000   -602.7000   -237   -498.6000
Decrease / Increase in Cash
  -38.3000   117.5000   -24   177.9000   795.9000
Employees
  29,566   24,888   22,989   26,126   -