2024-04-24  10:10:00 PM Chg. +5.17 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
449.27USD +1.16% 102,604
Turnover: 21.57 mill.
430.00Bid Size: 100 470.21Ask Size: 100 5.5 bill.USD 4.65% 10.04

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
  1,458.1760   1,289.3020   1,190.1510   1,118.3790   1,074.3040
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,582.1750   1,430.5750   1,330.9060   1,257.3040   1,240.6960
Inventories
  1,465.0070   1,087.7630   1,080.1780   1,120.2080   1,093.9990
Accounts Receivable
  46.1600   36.6930   39.7770   56.9520   60.5470
Cash and Cash Equivalents
  277.0770   360.3390   716.7590   650.3360   808.2870
Current Assets
  1,848.0820   1,661.9400   1,914.6510   2,071.8460   2,208.2100
Total Assets
  3,430.2570   3,092.5150   3,245.5570   3,329.1500   3,448.9060

 

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
  892.7890   758.3630   886.2330   828.4840   782.5450
Long-term debt
  566.4040   565.8490   521.2470   521.3540   521.4610
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  24.6000   25.7000   -   -   -
Liabilities
  1,806.9980   1,651.5070   1,794.3390   1,730.5120   1,751.8380
Share Capital
  1.1990   1.2000   1.2000   1.2000   1.2000
Total Equity
  1,623.2590   1,441.0080   1,451.2180   1,598.6380   1,697.0680
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,430.2570   3,092.5150   3,245.5570   3,329.1500   3,448.9060

 

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
  6,343.2110   4,433.1850   6,624.2670   6,996.2150   6,874.4200
Depreciation (total)
  222.3490   213.3780   199.3210   188.4400   179.5730
Operating Result
  -   -   -   -   -
Interest Income
  -46.2270   -49.1080   -43.0920   -30.5270   4.6000
Income Before Taxes
  133.8910   -153.4040   1,088.3630   1,109.4670   916.6170
Income Taxes
  22.8100   -81.7500   225.8900   217.8300   177.7700
Minority Interests Profit
  -   -   -   -   -
Net Income
  111.0810   -71.6540   862.4730   891.6370   738.8470

 

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
  4.3800   -3.1600   41.8800   50.8100   44.7300
Dividend per Share
  0.5000   0.6000   15.7000   15.8000   20.9000

 

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
  365.0740   252.9460   1,280.0200   948.3910   883.5900
Cash Flow from Investing Activities
  -68.0920   -48.3800   -69.7880   -235.8530   -115.5940
Cash Flow from Financing
  -143.4140   -121.3040   -853.8120   -768.9660   -620.0400
Decrease / Increase in Cash
  153.5680   83.2620   356.4200   -56.4280   147.9560
Employees
  39,000   38,000   29,000   -   -