2024-04-23  10:10:00 PM Chg. +1.04 Volume Bid10:05:01 AM Ask10:05:01 AM Market Capitalization Dividend Y. P/E Ratio
47.08USD +2.26% 796,998
Turnover: 28.6 mill.
18.84Bid Size: 200 47.64Ask Size: 600 6.18 bill.USD 1.70% 33.15

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
  572.1750   556.8730   515.9270   500.9450   506.1580
Intangible Assets
  180.8050   168.4960   152.4630   134.5030   122.2480
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,414.2720   2,410.3440   2,361.0910   -   2,404.9420
Inventories
  660.8370   667.2280   678.2870   803.1980   879.9370
Accounts Receivable
  795.5380   753.4620   739.2100   868.6320   881.8690
Cash and Cash Equivalents
  670.9800   1,095.2740   658.4520   434.9710   545.6780
Current Assets
  2,505.3700   2,904.3330   2,388.6770   2,450.9720   2,703.7770
Total Assets
  4,919.6420   5,314.6770   4,749.7680   4,790.6340   5,108.7190

 

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
  447.5820   440.1990   410.0620   476.7470   547.8240
Long-term debt
  1,365.9770   1,717.9110   1,261.7700   1,224.1510   1,167.3070
Liabilities to Banks
  -   -   -   -   -
Provisions
  401.4000   463.2000   445.1000   -   -
Liabilities
  3,103.6830   3,551.8770   2,912.4230   2,932.0270   3,133.6680
Share Capital
  220.9910   220.9910   220.9910   220.9910   220.9910
Total Equity
  1,815.9590   1,762.8000   1,837.3450   1,858.6070   1,975.0510
Minority Interests
  25.6020   30.3300   33.0260   33.6140   38.9510
Total liabilities equity
  4,919.6420   5,314.6770   4,749.7680   4,790.6340   5,108.7190

 

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
  3,944.8500   3,728.1340   3,541.0600   3,615.1200   4,320.5770
Depreciation (total)
  104.4810   100.7530   99.8220   90.9530   83.7470
Operating Result
  406.0400   250.2770   270.7590   197.2190   333.5530
Interest Income
  -46.5710   -53.2110   -54.8530   -42.2840   -59.9330
Income Before Taxes
  341.8500   186.8120   133.5880   154.3760   223.7500
Income Taxes
  80.1000   60   2.6000   43.6000   18.6000
Minority Interests Profit
  -8.1120   -10.4550   -10.2330   -9.3260   -18.4450
Net Income
  253.6680   116.3260   125.9490   188.6890   186.7430

 

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
  1.9400   0.8900   0.9700   1.4400   1.4200
Dividend per Share
  0.7600   0.8000   0.8000   0.8000   0.8000

 

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
  312.7410   310.5370   250.1190   -40.0100   325.7720
Cash Flow from Investing Activities
  -23.8370   -41.7000   -59.4770   -6.0860   -68.5800
Cash Flow from Financing
  -229.6540   147.5870   -599.7070   -150.0120   -153.0140
Decrease / Increase in Cash
  51.2970   424.2940   -436.8220   -223.4810   110.7070
Employees
  17,000   16,000   16,000   -   -