2024-04-23  10:10:00 PM Chg. -1.70 Volume Bid10:09:32 AM Ask10:09:32 AM Market Capitalization Dividend Y. P/E Ratio
86.50USD -1.93% 1.76 mill.
Turnover: 104.31 mill.
34.77Bid Size: 100 90.48Ask Size: 100 4.89 bill.USD 3.01% 9.83

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  899.8090   888.8000   975.4000   1,018.4000   1,201.5000
Intangible Assets
  830.2980   686.4000   646.2000   543.9000   -
Long-Term Investments
  110.6410   59.4000   49.3000   93.1000   141.1000
Fixed Assets
  2,803.5690   2,425.2000   2,488.8000   2,450.3000   2,824.6000
Inventories
  1,121.1110   1,177.6000   1,644.8000   1,896.1000   1,810.5000
Accounts Receivable
  190.4300   257.2000   240.5000   343   306.4000
Cash and Cash Equivalents
  157.0640   634.7000   509.2000   324.5000   367.8000
Current Assets
  1,626.9600   2,207.5000   2,559   2,767.6000   2,691.7000
Total Assets
  4,430.5290   4,632.7000   5,047.8000   5,217.9000   5,516.3000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  450.2280   782.2000   797.4000   847.6000   713.1000
Long-term debt
  1,526.8140   1,308.6000   1,235.3000   1,494.3000   1,854.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  9.9000   -   -   -   -
Liabilities
  3,322.3270   3,487.9000   3,821.5000   4,116.4000   4,095.5000
Share Capital
  .6140   .6000   .6000   .6000   .6000
Total Equity
  1,108.2020   1,144.8000   1,226.3000   1,101.5000   1,420.8000
Minority Interests
  .2030   .3000   2   2.5000   2.4000
Total liabilities equity
  4,430.5290   4,632.7000   5,047.8000   5,217.9000   5,516.3000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  6,782.5180   7,027.9000   8,198.2000   8,589   8,934.4000
Depreciation (total)
  234.5130   260.7000   237.1000   232.8000   258.9000
Operating Result
  483.6710   212.3000   709   804.5000   700.9000
Interest Income
  -77.5890   -66.7000   -44.2000   -71.7000   -125
Income Before Taxes
  407.8000   141.4000   625.7000   761.4000   620.4000
Income Taxes
  83.9160   16.5000   131.4000   158   117.7000
Minority Interests Profit
  .0760   -.1000   -.4000   -.5000   .1000
Net Income
  323.9600   124.8000   493.9000   447.1000   502.8000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  5.2700   2.0200   8.0600   7.5400   8.8000
Dividend per Share
  2.4400   2.4800   2.5200   2.5600   2.6000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  655.0360   1,018.6000   293.7000   508.6000   925.8000
Cash Flow from Investing Activities
  -239.2870   -150.7000   -303.9000   -324.6000   -462
Cash Flow from Financing
  -411.8300   -415.4000   -107.6000   -363.2000   -431.3000
Decrease / Increase in Cash
  3.1600   461.2000   -128.4000   -189.4000   43.2000
Employees
  14,000   -   -   -   -