2024-05-23  10:10:00 PM Chg. -0.73 Volume Bid2024-05-23 Ask2024-05-23 Market Capitalization Dividend Y. P/E Ratio
55.92USD -1.29% 198,379
Turnover: 6.4 mill.
37.00Bid Size: 300 88.15Ask Size: 100 1.9 bill.USD 2.07% 10.99

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
  1,178.4890   1,097.2470   1,120.5260   1,458.8000   1,561.7000
Intangible Assets
  69.7050   64.3000   64.3000   480.2000   396.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,803.4200   2,053.4250   1,863.4260   2,891   2,772
Inventories
  1,528.4610   1,517.8750   1,247.2540   1,261.2000   1,216.8000
Accounts Receivable
  438.1860   432.7420   371.6660   401.1000   462.4000
Cash and Cash Equivalents
  5.8540   29.1030   170.3130   299.4000   229.2000
Current Assets
  1,993.3870   2,017.6100   1,882.5670   2,084.1000   2,206.3000
Total Assets
  3,796.8070   4,071.0350   3,745.9930   4,975.1000   4,978.3000

 

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
  114.2630   135.2170   105.0980   133.3000   138.4000
Long-term debt
  918.7790   673.2910   714.1130   1,646.2000   1,900.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  33.2000   8.9000   -   -   -
Liabilities
  2,973.6910   3,126.2710   2,931.1880   3,898.7000   4,083.1000
Share Capital
  .6420   .6470   .6560   .7000   .7000
Total Equity
  823.1160   944.7640   814.8050   1,076.4000   895.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,796.8070   4,071.0350   3,745.9930   4,975.1000   4,978.3000

 

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
  9,951.6300   10,454.3430   9,767.0420   12,396.4000   14,001.1000
Depreciation (total)
  93.6230   93.1690   91.0230   101.1000   127.5000
Operating Result
  177.6630   307.7060   33.9390   538.4000   314
Interest Income
  -102.4570   -101.4720   -68.8000   -64.7000   -124.2000
Income Before Taxes
  75.3120   199.6450   -34.7640   458.2000   190
Income Taxes
  -22.9220   -55.1080   -15.9000   -109.3000   -101.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  51.6500   144.1370   -51.3850   348.9000   88.5000

 

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
  1.2100   3.3500   -1.2100   8.4300   2.2900
Dividend per Share
  0.2400   0.4000   0.4000   0.4600   1.0300

 

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
  143.6750   170.9140   281.0790   306.3000   406.1000
Cash Flow from Investing Activities
  -15.3310   136.7810   -100.1840   -1,297.4000   -299.7000
Cash Flow from Financing
  -128.8420   -284.4460   -39.6850   1,120.2000   -176.6000
Decrease / Increase in Cash
  -.4980   23.2490   141.2100   129.1000   -70.2000
Employees
  9,700   9,300   -   -   -