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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  692.4640   623.9910   607.6880   587.8960   545.7710
Intangible Assets
  1,285.4580   1,402.8570   1,555.3810   1,520.8000   1,578.0170
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,609.3140   3,508.4050   3,738.3690   4,129.4210   4,290.4870
Inventories
  1,840.5650   1,874.9900   2,054.4580   1,905.8450   1,491.0950
Accounts Receivable
  814.1780   903.3180   870.8780   815.2100   831.8600
Cash and Cash Equivalents
  460.2450   421.5660   433.0220   328.8760   909.4370
Current Assets
  3,298.4200   3,386.3700   3,517.5890   3,224.5650   3,408.3870
Total Assets
  6,907.7340   6,894.7750   7,255.9580   7,353.9860   7,698.8740

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  761.6470   867.6490   1,029.9330   959.0060   948.5110
Long-term debt
  3,507.6850   3,702.0540   3,534.1830   3,256.8700   3,739.4340
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,683.8200   6,208.5730   6,285.6750   6,117.3910   6,884.9160
Share Capital
  3.7870   3.6010   3.6130   3.6240   3.4880
Total Equity
  1,223.9140   686.2020   970.2830   1,236.5950   813.9580
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,907.7340   6,894.7750   7,255.9580   7,353.9860   7,698.8740

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  5,731.5490   6,471.4100   6,803.9550   6,966.9230   6,664.3500
Depreciation (total)
  -   -   -   -   -
Operating Result
  595.1180   723.0680   867.9510   889.7300   6.5010
Interest Income
  118.0350   174.4350   194.6750   178.5790   166.4910
Income Before Taxes
  473.8730   537.2700   646.8810   679.7270   -183.1220
Income Taxes
  45.0180   473.2790   93.7970   79.0070   -107.5430
Minority Interests Profit
  -   -   -   -   -
Net Income
  428.8550   61.8940   553.0840   600.7200   -75.5790

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.0700   0.1700   1.5200   1.6500   -0.2100
Dividend per Share
  0.4400   0.6000   0.6000   0.6000   0.6000

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  227.0070   655.7180   643.4020   803.4320   448.4690
Cash Flow from Investing Activities
  -276.8000   -104.5130   -418.6510   -109.6600   -41.0820
Cash Flow from Financing
  132.9820   -585.7680   -200.4970   -824.0100   142.1690
Decrease / Increase in Cash
  79.3140   -38.6790   34.1660   -125.8090   580.6800
Employees
  67,800   67,200   68,000   63,000   -