2024-05-13  8:28:32 PM Chg. +0.40 Volume Bid8:29:32 PM Ask8:29:32 PM Market Capitalization Dividend Y. P/E Ratio
58.46USD +0.69% 126,686
Turnover: 4.24 mill.
58.41Bid Size: 400 58.66Ask Size: 400 1.99 bill.USD 1.98% 11.52

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  1,097.2470   1,120.5260   1,458.8000   1,561.7000   1,601
Intangible Assets
  64.3000   64.3000   480.2000   396.7000   417.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,053.4250   1,863.4260   2,891   2,772   2,844.2000
Inventories
  1,517.8750   1,247.2540   1,261.2000   1,216.8000   1,578.3000
Accounts Receivable
  432.7420   371.6660   401.1000   462.4000   528.1000
Cash and Cash Equivalents
  29.1030   170.3130   299.4000   229.2000   28.9000
Current Assets
  2,017.6100   1,882.5670   2,084.1000   2,206.3000   2,520.4000
Total Assets
  4,071.0350   3,745.9930   4,975.1000   4,978.3000   5,364.6000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  135.2170   105.0980   133.3000   138.4000   149.8000
Long-term debt
  673.2910   714.1130   1,646.2000   1,900.8000   1,871
Liabilities to Banks
  -   -   -   -   -
Provisions
  8.9000   -   -   -   -
Liabilities
  3,126.2710   2,931.1880   3,898.7000   4,083.1000   4,472.7000
Share Capital
  .6470   .6560   .7000   .7000   .7000
Total Equity
  944.7640   814.8050   1,076.4000   895.2000   891.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,071.0350   3,745.9930   4,975.1000   4,978.3000   5,364.6000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  10,454.3430   9,767.0420   12,396.4000   14,001.1000   14,372.4000
Depreciation (total)
  93.1690   91.0230   101.1000   127.5000   142.3000
Operating Result
  307.7060   33.9390   538.4000   314   423.6000
Interest Income
  -101.4720   -68.8000   -64.7000   -124.2000   -181.8000
Income Before Taxes
  199.6450   -34.7640   458.2000   190   241.9000
Income Taxes
  -55.1080   -15.9000   -109.3000   -101.5000   -63.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  144.1370   -51.3850   348.9000   88.5000   178.2000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  3.3500   -1.2100   8.4300   2.2900   5.0900
Dividend per Share
  0.4000   0.4000   0.4600   1.0300   1.1600

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  170.9140   281.0790   306.3000   406.1000   -15.7000
Cash Flow from Investing Activities
  136.7810   -100.1840   -1,297.4000   -299.7000   -218.7000
Cash Flow from Financing
  -284.4460   -39.6850   1,120.2000   -176.6000   34.1000
Decrease / Increase in Cash
  23.2490   141.2100   129.1000   -70.2000   -200.3000
Employees
  9,300   -   -   -   -