2024-05-03  10:10:00 PM Chg. +2.70 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
434.00USD +0.63% 66,610
Turnover: 7.72 mill.
369.75Bid Size: 100 440.94Ask Size: 100 5.31 bill.USD 4.82% 9.70

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
  1,696.2760   1,586.7330   1,458.1760   1,289.3020   1,190.1510
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,943.3180   1,660.8370   1,582.1750   1,430.5750   1,330.9060
Inventories
  1,463.5610   1,528.4170   1,465.0070   1,087.7630   1,080.1780
Accounts Receivable
  39.6500   49.8530   46.1600   36.6930   39.7770
Cash and Cash Equivalents
  187.0280   123.5090   277.0770   360.3390   716.7590
Current Assets
  1,729.8510   1,770.5320   1,848.0820   1,661.9400   1,914.6510
Total Assets
  3,673.1690   3,431.3690   3,430.2570   3,092.5150   3,245.5570

 

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
  835.7470   921.2050   892.7890   758.3630   886.2330
Long-term debt
  568.3090   567.2350   566.4040   565.8490   521.2470
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  272.4000   158.7000   24.6000   25.7000   -
Liabilities
  1,965.0140   1,752.9880   1,806.9980   1,651.5070   1,794.3390
Share Capital
  1.1990   1.1990   1.1990   1.2000   1.2000
Total Equity
  1,708.1550   1,678.3810   1,623.2590   1,441.0080   1,451.2180
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,673.1690   3,431.3690   3,430.2570   3,092.5150   3,245.5570

 

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
  6,422.6760   6,503.3490   6,343.2110   4,433.1850   6,624.2670
Depreciation (total)
  231.5950   223.8150   222.3490   213.3780   199.3210
Operating Result
  -   -   -   -   -
Interest Income
  -62.5800   -52.5180   -46.2270   -49.1080   -43.0920
Income Before Taxes
  212.6890   207.9620   133.8910   -153.4040   1,088.3630
Income Taxes
  -7.8000   37.7300   22.8100   -81.7500   225.8900
Minority Interests Profit
  -   -   -   -   -
Net Income
  221.3240   170.2630   111.0810   -71.6540   862.4730

 

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
  7.5100   6.2300   4.3800   -3.1600   41.8800
Dividend per Share
  0.3400   0.4000   0.5000   0.6000   15.7000

 

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
  274.2850   367.2880   365.0740   252.9460   1,280.0200
Cash Flow from Investing Activities
  -110.2070   -127.7490   -68.0920   -48.3800   -69.7880
Cash Flow from Financing
  -324.0350   -303.0580   -143.4140   -121.3040   -853.8120
Decrease / Increase in Cash
  -159.9570   -63.5190   153.5680   83.2620   356.4200
Employees
  40,000   40,000   39,000   38,000   29,000