2024-04-25  10:10:00 PM Chg. -0.59 Volume Bid10:46:33 AM Ask10:46:33 AM Market Capitalization Dividend Y. P/E Ratio
34.81USD -1.67% 2.46 mill.
Turnover: 69.88 mill.
34.25Bid Size: 100 36.50Ask Size: 100 4.06 bill.USD - 7.49

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
  583.2000   615   561   485   476
Intangible Assets
  1,235.7000   2,293   1,986   1,992   1,847
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,796.9000   4,921   6,052   5,935   5,589
Inventories
  660.7000   953   827   736   1,096
Accounts Receivable
  290.5000   383   308   373   434
Cash and Cash Equivalents
  163.1000   172   592   232   169
Current Assets
  1,262.1000   1,729   1,894   1,546   1,891
Total Assets
  4,059   6,650   7,946   7,481   7,480

 

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
  294.1000   371   428   512   555
Long-term debt
  674.4000   1,936   2,012   1,219   1,131
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  186.3000   438   465   397   -
Liabilities
  2,037.5000   4,218   5,778   5,324   4,922
Share Capital
  -   -   -   -   -
Total Equity
  2,021.5000   2,432   2,168   2,157   2,558
Minority Interests
  3.8000   3   1   -1   -1
Total liabilities equity
  4,059   6,650   7,946   7,481   7,480

 

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
  4,718.6000   5,238   5,551   4,060   5,654
Depreciation (total)
  208.6000   225   249   212   193
Operating Result
  749.1000   735   -192   19   903
Interest Income
  -22.3000   -38   -18   -43   18
Income Before Taxes
  741.8000   621   -215   3   915
Income Taxes
  149.7000   79   10   66   92
Minority Interests Profit
  .2000   -1   -2   -1   1
Net Income
  591.9000   543   -223   -62   822

 

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
  3.8900   3.6200   -1.4800   -0.4100   5.4900
Dividend per Share
  -   -   -   -   -

 

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
  1,062.5000   694   859   624   704
Cash Flow from Investing Activities
  -1,533.4000   -2,125   62   -124   58
Cash Flow from Financing
  389.6000   1,451   -497   -870   -800
Decrease / Increase in Cash
  -66.2000   9   420   -358   -62
Employees
  14,846   17,797   17,006   13,800   -