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

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  665.9000   727.6000   822.9000   877.9000   800.5000
Intangible Assets
  447.1000   427.8000   417   481.5000   265
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,920.3000   1,884.5000   1,955.2000   2,393.5000   1,564.3000
Inventories
  2,439   2,453.9000   2,449.3000   2,280.5000   2,386.9000
Accounts Receivable
  1,567.6000   1,756.4000   1,858   692.5000   19.5000
Cash and Cash Equivalents
  193.6000   137.7000   98.7000   225.1000   195.4000
Current Assets
  4,407.3000   4,589.9000   4,642.6000   3,446.1000   2,855.8000
Total Assets
  6,327.6000   6,474.4000   6,597.8000   5,839.6000   4,420.1000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  277.7000   269.1000   255.7000   237   153.7000
Long-term debt
  1,363.8000   1,328.7000   1,317.9000   688.2000   649.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  166.8000   72.5000   101.4000   92.3000   -
Liabilities
  3,517.2000   3,413.7000   4,107.6000   3,339.8000   3,218.5000
Share Capital
  15.7000   15.7000   15.7000   15.7000   12.6000
Total Equity
  2,810.4000   3,060.7000   2,490.2000   2,499.8000   1,201.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,327.6000   6,474.4000   6,597.8000   5,839.6000   4,420.1000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  5,736.3000   6,550.2000   6,408.4000   6,253   6,247.1000
Depreciation (total)
  149.7000   175.3000   188.8000   203.4000   183.6000
Operating Result
  576.6000   703.7000   763.2000   579.9000   -764.6000
Interest Income
  -36   -45.9000   -49.4000   -52.7000   -39.7000
Income Before Taxes
  540.6000   657.8000   713.8000   527.2000   -802.6000
Income Taxes
  159.3000   189.9000   170.6000   7.9000   145.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  381.3000   467.9000   531.3000   486.4000   -690.3000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  4.7700   5.8900   7.1300   7.7200   -12.6200
Dividend per Share
  0.7200   0.8800   1.0400   1.2400   1.4800

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  283   443.3000   678.3000   1,940.5000   697.7000
Cash Flow from Investing Activities
  -1,652.6000   -228.7000   -278.4000   -569.4000   -119
Cash Flow from Financing
  1,320.9000   -266.6000   -438.2000   -1,253.6000   -602.7000
Decrease / Increase in Cash
  -48.7000   -52   -38.3000   117.5000   -24
Employees
  28,949   29,057   29,566   24,888   22,989