2024-04-25  9:59:50 PM Chg. -0.40 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
4.47USD -8.13% 121,737
Turnover: 555,500.60
-Bid Size: - -Ask Size: - 1.57 bill.USD 0.00% -

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
  623.9910   607.6880   587.8960   545.7710   441.4010
Intangible Assets
  1,402.8570   1,555.3810   1,520.8000   1,578.0170   1,220.1700
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,508.4050   3,738.3690   4,129.4210   4,290.4870   3,543.3330
Inventories
  1,874.9900   2,054.4580   1,905.8450   1,491.0950   1,584.0150
Accounts Receivable
  903.3180   870.8780   815.2100   831.8600   894.1510
Cash and Cash Equivalents
  421.5660   433.0220   328.8760   909.4370   536.2770
Current Assets
  3,386.3700   3,517.5890   3,224.5650   3,408.3870   3,528.1030
Total Assets
  6,894.7750   7,255.9580   7,353.9860   7,698.8740   7,071.4360

 

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
  867.6490   1,029.9330   959.0060   948.5110   1,214.8470
Long-term debt
  3,702.0540   3,534.1830   3,256.8700   3,739.4340   3,326.0910
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  6,208.5730   6,285.6750   6,117.3910   6,884.9160   6,368.9430
Share Capital
  3.6010   3.6130   3.6240   3.4880   3.4990
Total Equity
  686.2020   970.2830   1,236.5950   813.9580   702.4930
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,894.7750   7,255.9580   7,353.9860   7,698.8740   7,071.4360

 

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
  6,471.4100   6,803.9550   6,966.9230   6,664.3500   6,801.2400
Depreciation (total)
  -   -   -   -   -
Operating Result
  723.0680   867.9510   889.7300   6.5010   797.7280
Interest Income
  174.4350   194.6750   178.5790   166.4910   163.0670
Income Before Taxes
  537.2700   646.8810   679.7270   -183.1220   581.0750
Income Taxes
  473.2790   93.7970   79.0070   -107.5430   60.1070
Minority Interests Profit
  -   -   -   -   -
Net Income
  61.8940   553.0840   600.7200   -75.5790   77.2240

 

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
  0.1700   1.5200   1.6500   -0.2100   0.2200
Dividend per Share
  0.6000   0.6000   0.6000   0.6000   0.6000

 

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
  655.7180   643.4020   803.4320   448.4690   623.4090
Cash Flow from Investing Activities
  -104.5130   -418.6510   -109.6600   -41.0820   -52.4550
Cash Flow from Financing
  -585.7680   -200.4970   -824.0100   142.1690   -888.0200
Decrease / Increase in Cash
  -38.6790   34.1660   -125.8090   580.6800   -349.9740
Employees
  67,200   68,000   63,000   -   -