2024-04-19  7:35:29 PM Chg. -0.02 Volume Bid- Ask7:35:31 PM Market Capitalization Dividend Y. P/E Ratio
43.76USD -0.05% 31,547
Turnover: 1.38 mill.
-Bid Size: - 43.77Ask Size: 100 6.3 bill.USD - 25.49

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
  286.8840   272.4000   285   267.8000   280.1000
Intangible Assets
  112.7810   96.6470   65.3140   69.5170   205.6270
Long-Term Investments
  10.0140   82.2260   70.0380   35.3850   134.2780
Fixed Assets
  1,511.5440   1,569.7580   1,676.3210   1,683.7360   2,025.7160
Inventories
  345.0490   344.3790   374.2650   946.7300   1,050.8380
Accounts Receivable
  724.8540   719.4050   884.9580   920.7720   1,003.8760
Cash and Cash Equivalents
  904.0450   1,088.6240   1,422.5460   994.3520   1,010.6180
Current Assets
  2,381.8020   2,611.1590   3,188.9060   3,385.8960   3,575.7790
Total Assets
  3,893.3460   4,180.9170   4,865.2270   5,069.6320   5,601.4950

 

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
  344.8190   291.9040   356.1760   516.0470   317.8280
Long-term debt
  680.4060   676.3560   670.3550   1,061.1250   1,543.4060
Liabilities to Banks
  680.4000   676.4000   670.4000   -   -
Provisions
  382.7000   334.1000   409.3000   -   -
Liabilities
  1,720.5850   1,671.3200   1,845.2090   2,356.7710   2,753.1340
Share Capital
  1.5440   1.5460   1.5490   1.4840   1.4480
Total Equity
  2,172.7610   2,509.5970   3,020.0180   2,712.8610   2,848.3610
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,893.3460   4,180.9170   4,865.2270   5,069.6320   5,601.4950

 

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
  3,572.1310   3,532.1570   3,620.6840   3,632.6610   4,386.5490
Depreciation (total)
  122.6760   132.5080   132.2330   140.2220   142.1640
Operating Result
  346.7660   486.9640   495.3560   222.8080   357.5450
Interest Income
  -37.4520   -31.3210   -30.8370   -47.0500   -88.0260
Income Before Taxes
  313.1900   455.9610   462.7510   182.5050   323.6530
Income Taxes
  59.7560   94.6700   -37.4450   29.6030   68.8260
Minority Interests Profit
  -   -   -   -   -
Net Income
  253.4340   361.2910   500.1960   152.9020   254.8270

 

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
  1.6300   2.3400   3.2200   1.0100   1.7100
Dividend per Share
  -   -   -   -   -

 

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
  413.1400   493.6540   541.6460   -167.7560   168.3320
Cash Flow from Investing Activities
  24.0770   -220.2420   -90.7170   -101.2480   -383.4540
Cash Flow from Financing
  -278.9660   -87.2220   -116.8350   -133.0550   229.3800
Decrease / Increase in Cash
  158.7270   184.5470   333.8960   -428.2260   16.4080
Employees
  6,383   7,032   7,241   -   -