2024-04-26  9:59:56 PM Chg. +0.36 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
83.86USD +0.43% 55,233
Turnover: 4.66 mill.
-Bid Size: - -Ask Size: - 12.2 bill.USD 1.14% 60.76

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  1,420.8000   1,597.8000   1,535   1,524   1,579.2000
Intangible Assets
  35.4000   37.6000   38.3000   36.9000   33.7000
Long-Term Investments
  219.8000   224.6000   250.2000   310.2000   257.4000
Fixed Assets
  -   -   -   -   -
Inventories
  549.7000   498.3000   486.7000   513.5000   574.4000
Accounts Receivable
  225.9000   340.1000   342.1000   366.9000   447.3000
Cash and Cash Equivalents
  55.6000   12.2000   1,364   783.5000   525
Current Assets
  930.4000   961.5000   2,302.6000   1,781.7000   1,659.6000
Total Assets
  2,752.6000   3,048.1000   4,662.3000   4,209.4000   4,139.8000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  254.4000   289.2000   244.4000   359.3000   402.6000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  9.6000   8.4000   498.7000   0.0000   0.0000
Provisions
  308.1000   342.9000   385.5000   386.6000   436.8000
Liabilities
  3,031.8000   3,052.7000   4,422.3000   3,728.8000   3,779.3000
Share Capital
  146.4000   146.7000   147   147.6000   148
Total Equity
  -334.8000   -4.6000   240   480.6000   360.5000
Minority Interests
  55.6000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  2,752.6000   3,048.1000   4,662.3000   4,209.4000   4,139.8000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  3,423.7000   3,756.5000   3,792.4000   3,670.9000   4,098.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  580.1000   668.4000   556.9000   474.8000   444.4000
Interest Income
  -108.8000   -107.1000   -108   -118.3000   -161
Income Before Taxes
  471.3000   561.3000   448.9000   356.5000   283.4000
Income Taxes
  121.2000   133.6000   112.3000   90.5000   71.8000
Minority Interests Profit
  -16.9000   -8.6000   0.0000   0.0000   0.0000
Net Income
  416.8000   478.6000   365.9000   317.8000   200.9000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  2.8300   3.1900   2.5000   2.1700   1.3800
Dividend per Share
  0.7575   0.7825   0.8600   0.9300   0.9600

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  481.2000   680.9000   574   553.2000   418.1000
Cash Flow from Investing Activities
  -306.8000   -423   -346   -162.5000   -310.5000
Cash Flow from Financing
  -178.9000   -299.6000   1,125   -974   -363.4000
Decrease / Increase in Cash
  -1.5000   -43.4000   1,351.8000   -580.5000   -258.5000
Employees
  7,200   7,600   7,700   7,800   8,000