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

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
  1,271.2000   1,420.8000   1,597.8000   1,535   1,524
Intangible Assets
  37.2000   35.4000   37.6000   38.3000   36.9000
Long-Term Investments
  178.6000   219.8000   224.6000   250.2000   310.2000
Fixed Assets
  -   -   -   -   -
Inventories
  525   549.7000   498.3000   486.7000   513.5000
Accounts Receivable
  185.2000   225.9000   340.1000   342.1000   366.9000
Cash and Cash Equivalents
  57.1000   55.6000   12.2000   1,364   783.5000
Current Assets
  858.2000   930.4000   961.5000   2,302.6000   1,781.7000
Total Assets
  2,485.6000   2,752.6000   3,048.1000   4,662.3000   4,209.4000

 

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
  295   254.4000   289.2000   244.4000   359.3000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  22   9.6000   8.4000   498.7000   0.0000
Provisions
  291   308.1000   342.9000   385.5000   386.6000
Liabilities
  3,082.1000   3,031.8000   3,052.7000   4,422.3000   3,728.8000
Share Capital
  146.1000   146.4000   146.7000   147   147.6000
Total Equity
  -647.2000   -334.8000   -4.6000   240   480.6000
Minority Interests
  50.7000   55.6000   0.0000   0.0000   0.0000
Total liabilities equity
  2,485.6000   2,752.6000   3,048.1000   4,662.3000   4,209.4000

 

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
  3,168   3,423.7000   3,756.5000   3,792.4000   3,670.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  518.3000   580.1000   668.4000   556.9000   474.8000
Interest Income
  -61.2000   -108.8000   -107.1000   -108   -118.3000
Income Before Taxes
  457.1000   471.3000   561.3000   448.9000   356.5000
Income Taxes
  170.2000   121.2000   133.6000   112.3000   90.5000
Minority Interests Profit
  -13.3000   -16.9000   -8.6000   0.0000   0.0000
Net Income
  326.9000   416.8000   478.6000   365.9000   317.8000

 

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
  2.2200   2.8300   3.1900   2.5000   2.1700
Dividend per Share
  0.3750   0.7575   0.7825   0.8600   0.9300

 

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
  446.9000   481.2000   680.9000   574   553.2000
Cash Flow from Investing Activities
  -285.3000   -306.8000   -423   -346   -162.5000
Cash Flow from Financing
  -142   -178.9000   -299.6000   1,125   -974
Decrease / Increase in Cash
  20.7000   -1.5000   -43.4000   1,351.8000   -580.5000
Employees
  6,500   7,200   7,600   7,700   7,800