2024-04-19  9:59:53 PM Chg. -6.07 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
1,187.14USD -0.51% 6,611
Turnover: 7.88 mill.
-Bid Size: - -Ask Size: - 25.53 bill.USD - 32.92

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
  668.2710   717.5260   748.6570   798.8680   799.3650
Intangible Assets
  226.7180   217.3080   206.2420   196.7850   307.4500
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,543.0820   1,572.9870   1,679.6740   1,757.6450   2,057.4400
Inventories
  255.3900   268.8210   274.2850   297.6110   414.5430
Accounts Receivable
  528.6150   535.5280   566.2560   593.8090   647.3350
Cash and Cash Equivalents
  148.6870   178.1100   207.7850   94.2540   98.5640
Current Assets
  1,006.7230   1,045.8600   1,109.6470   1,056.9040   1,269.3580
Total Assets
  2,549.8050   2,618.8470   2,789.3210   2,814.5490   3,326.7980

 

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
  167.6270   196.6410   185.5920   175.8010   272.9110
Long-term debt
  960.1700   985.0210   1,235.3500   1,284.1740   1,580.8080
Liabilities to Banks
  19.7000   49.7000   55.9000   50.3000   101.1000
Provisions
  204   205.2000   211.4000   231.2000   271
Liabilities
  2,002.5250   2,028.7840   2,368.5410   2,531.8740   3,155.3770
Share Capital
  .4480   .4480   .4480   .4480   .4480
Total Equity
  547.2800   590.0630   420.7800   282.6750   171.4210
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,549.8050   2,618.8470   2,789.3210   2,814.5490   3,326.7980

 

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
  2,725.0530   2,935.5860   3,008.6520   3,085.1770   3,717.9300
Depreciation (total)
  -   -   -   -   -
Operating Result
  -   -   -   -   -
Interest Income
  32.7850   34.5110   37.4110   38.6160   43.2420
Income Before Taxes
  574.2220   651.8580   681.3940   748.7430   -949.3610
Income Taxes
  198.2500   139.2470   120.2850   146.0040   180.3760
Minority Interests Profit
  -   -   -   -   -
Net Income
  375.9720   512.6110   561.1090   602.7390   768.9850

 

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
  14.6200   20.3300   22.8400   25.2400   33.2500
Dividend per Share
  -   -   -   -   -

 

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
  516.3250   565.0050   603.4500   724.6990   908.8250
Cash Flow from Investing Activities
  -217.3440   -138.9440   -99.0830   -100.3600   -314.1080
Cash Flow from Financing
  -319.5300   -388.0220   -477.3680   -743.9080   -590.5490
Decrease / Increase in Cash
  -9.9870   29.4230   29.6750   -113.5310   4.3100
Employees
  15,400   16,000   16,200   16,500   17,800