2024-05-23  10:10:00 PM Chg. -0.73 Volume Bid11:15:01 PM Ask11:15:01 PM 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

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
  1,146.8810   1,178.4890   1,097.2470   1,120.5260   1,458.8000
Intangible Assets
  74.5890   69.7050   64.3000   64.3000   480.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,798.7210   1,803.4200   2,053.4250   1,863.4260   2,891
Inventories
  1,512.7450   1,528.4610   1,517.8750   1,247.2540   1,261.2000
Accounts Receivable
  482.1260   438.1860   432.7420   371.6660   401.1000
Cash and Cash Equivalents
  6.3520   5.8540   29.1030   170.3130   299.4000
Current Assets
  2,019.7970   1,993.3870   2,017.6100   1,882.5670   2,084.1000
Total Assets
  3,818.5180   3,796.8070   4,071.0350   3,745.9930   4,975.1000

 

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
  129.9030   114.2630   135.2170   105.0980   133.3000
Long-term debt
  963.3890   918.7790   673.2910   714.1130   1,646.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  51.6000   33.2000   8.9000   -   -
Liabilities
  3,031.7580   2,973.6910   3,126.2710   2,931.1880   3,898.7000
Share Capital
  .6350   .6420   .6470   .6560   .7000
Total Equity
  786.7600   823.1160   944.7640   814.8050   1,076.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,818.5180   3,796.8070   4,071.0350   3,745.9930   4,975.1000

 

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
  9,867.2080   9,951.6300   10,454.3430   9,767.0420   12,396.4000
Depreciation (total)
  88.9440   93.6230   93.1690   91.0230   101.1000
Operating Result
  211.5650   177.6630   307.7060   33.9390   538.4000
Interest Income
  -88.9190   -102.4570   -101.4720   -68.8000   -64.7000
Income Before Taxes
  108.1240   75.3120   199.6450   -34.7640   458.2000
Income Taxes
  -13.9710   -22.9220   -55.1080   -15.9000   -109.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  92.9830   51.6500   144.1370   -51.3850   348.9000

 

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
  2.1100   1.2100   3.3500   -1.2100   8.4300
Dividend per Share
  0.2000   0.2400   0.4000   0.4000   0.4600

 

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
  162.8830   143.6750   170.9140   281.0790   306.3000
Cash Flow from Investing Activities
  -272.1090   -15.3310   136.7810   -100.1840   -1,297.4000
Cash Flow from Financing
  112.4700   -128.8420   -284.4460   -39.6850   1,120.2000
Decrease / Increase in Cash
  3.2440   -.4980   23.2490   141.2100   129.1000
Employees
  9,750   9,700   9,300   -   -