2024-04-24  10:10:00 PM Chg. -1.11 Volume Bid2:16:32 PM Ask2:16:32 PM Market Capitalization Dividend Y. P/E Ratio
35.40USD -3.04% 4.55 mill.
Turnover: 123.68 mill.
35.00Bid Size: 400 35.34Ask Size: 200 4.13 bill.USD - 7.61

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
  591.5000   583.2000   615   561   485
Intangible Assets
  418.1000   1,235.7000   2,293   1,986   1,992
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,244.9000   2,796.9000   4,921   6,052   5,935
Inventories
  549.3000   660.7000   953   827   736
Accounts Receivable
  265.8000   290.5000   383   308   373
Cash and Cash Equivalents
  227.7000   163.1000   172   592   232
Current Assets
  1,164.7000   1,262.1000   1,729   1,894   1,546
Total Assets
  2,409.6000   4,059   6,650   7,946   7,481

 

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
  176.3000   294.1000   371   428   512
Long-term debt
  0.0000   674.4000   1,936   2,012   1,219
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  80   186.3000   438   465   397
Liabilities
  814.6000   2,037.5000   4,218   5,778   5,324
Share Capital
  -   -   -   -   -
Total Equity
  1,595   2,021.5000   2,432   2,168   2,157
Minority Interests
  2.4000   3.8000   3   1   -1
Total liabilities equity
  2,409.6000   4,059   6,650   7,946   7,481

 

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
  4,493.7000   4,718.6000   5,238   5,551   4,060
Depreciation (total)
  219.8000   208.6000   225   249   212
Operating Result
  689.9000   749.1000   735   -192   19
Interest Income
  -4.1000   -22.3000   -38   -18   -43
Income Before Taxes
  688.6000   741.8000   621   -215   3
Income Taxes
  137.1000   149.7000   79   10   66
Minority Interests Profit
  -1   .2000   -1   -2   -1
Net Income
  552.5000   591.9000   543   -223   -62

 

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
  3.3300   3.8900   3.6200   -1.4800   -0.4100
Dividend per Share
  -   -   -   -   -

 

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
  1,028   1,062.5000   694   859   624
Cash Flow from Investing Activities
  -650.9000   -1,533.4000   -2,125   62   -124
Cash Flow from Financing
  -843.6000   389.6000   1,451   -497   -870
Decrease / Increase in Cash
  -472.4000   -66.2000   9   420   -358
Employees
  13,702   14,846   17,797   17,006   13,800