2024-04-25  9:59:59 PM Chg. -2.88 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
100.75USD -2.77% 24,046
Turnover: 2.42 mill.
-Bid Size: - -Ask Size: - 5.37 bill.USD 1.79% 14.39

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
  425.2380   522.0540   1,092.4710   1,107.6490   1,185.1310
Intangible Assets
  443.4660   388.3480   970.8110   914.7240   937.1710
Long-Term Investments
  -   48.4630   46.1810   0.0000   -
Fixed Assets
  1,377.7640   1,466.9910   3,623.0890   -   3,850.5650
Inventories
  460.4880   537.9090   827.9880   716.3050   1,369.3840
Accounts Receivable
  453.7540   467.4880   478.5310   588.0690   796.4890
Cash and Cash Equivalents
  223.2580   275.2490   425.6150   538.5190   445.8520
Current Assets
  1,180.1670   1,311.6740   2,037.3570   2,102.2770   2,803.5230
Total Assets
  2,557.9310   2,778.6650   5,660.4460   5,771.4600   6,654.0880

 

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
  328.6010   286.9740   551.8310   636.5060   915.0450
Long-term debt
  145   0.0000   1,885.2530   1,652.8310   1,594.8210
Liabilities to Banks
  -   -   17.4000   13.8000   -
Provisions
  331   341.9000   711.4000   632.8000   -
Liabilities
  981.3910   840.9240   3,565.2180   3,425.8910   3,705.9820
Share Capital
  6.2600   6.2770   6.5190   6.5400   6.5650
Total Equity
  1,576.5400   1,937.7410   2,095.2280   2,345.5690   2,948.1060
Minority Interests
  -   -   10.8030   25.7870   26.2630
Total liabilities equity
  2,557.9310   2,778.6650   5,660.4460   5,771.4600   6,654.0880

 

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
  7,246.9520   8,328.9090   7,864.7580   8,167.9330   12,317.3800
Depreciation (total)
  98.2580   93.2230   148.7770   196.1670   230.5810
Operating Result
  -   -   -   -   -
Interest Income
  -8.8070   -3.0390   -60.0320   -104.2060   -93.5450
Income Before Taxes
  556.3860   633.0290   184.6660   272.8960   844.5810
Income Taxes
  182.1320   202.8780   52.2010   51.5120   183.7110
Minority Interests Profit
  -   -   -.8100   -1.5900   .9980
Net Income
  374.2540   430.1510   133.2750   222.9740   659.8720

 

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
  7.1200   8.1700   2.4700   4.0400   11.9300
Dividend per Share
  1.3200   1.4800   1.5600   1.6000   1.6400

 

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
  419.3330   466.5080   508.0190   540.9410   526.4820
Cash Flow from Investing Activities
  -116.6550   -183.4930   -1,865.5030   -84.2490   -428.4930
Cash Flow from Financing
  -289.3220   -231.0240   1,539.0730   -392.9160   -188.4380
Decrease / Increase in Cash
  13.3560   51.9910   176.0130   90.1010   -92.6570
Employees
  17,800   17,500   21,750   22,250   -