2024-04-22  10:10:00 PM Chg. +1.02 Volume Bid1:21:16 AM Ask1:21:16 AM Market Capitalization Dividend Y. P/E Ratio
280.22USD +0.37% 799,105
Turnover: 119.5 mill.
278.85Bid Size: 100 281.15Ask Size: 100 17.97 bill.USD 1.28% 19.05

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
  929.0380   873.8940   920.7730   1,065.3810   1,013.1890
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,298.4070   2,194.3440   2,301.7260   2,626.9360   2,553.7510
Inventories
  1,100.5440   1,006.2990   1,246.3720   1,456.1230   1,246.3690
Accounts Receivable
  111.7370   143.7280   131.6830   115.6850   122.9140
Cash and Cash Equivalents
  432.1620   1,200.3370   850.3380   367.3440   1,262.0070
Current Assets
  1,755.6350   2,467.0800   2,323.8940   2,036.0800   2,719.7970
Total Assets
  4,054.0420   4,661.4240   4,625.6200   4,663.0160   5,273.5480

 

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
  521.2350   542.9920   612.5120   508.3210   607.8770
Long-term debt
  0.0000   0.0000   0.0000   0.0000   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  21.5000   22.5000   -   -   -
Liabilities
  2,818.1820   3,010.2390   2,961.4130   2,961.9650   3,145.6870
Share Capital
  .7720   .7640   .7200   .6630   .6420
Total Equity
  1,235.8600   1,651.1850   1,664.2070   1,701.0510   2,127.8610
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,054.0420   4,661.4240   4,625.6200   4,663.0160   5,273.5480

 

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
  5,898.0080   6,783.1890   8,245.9360   8,674.4170   7,750.6520
Depreciation (total)
  187.7590   188.6550   196.0870   214.1530   232.5900
Operating Result
  465.8740   910.6970   1,453.1160   1,498.4220   1,244.1930
Interest Income
  -8.8530   -16.2310   -1.8650   2.2600   -29.1620
Income Before Taxes
  457.0210   894.4660   1,451.2510   1,500.6820   1,273.3550
Income Taxes
  100.9590   213.7520   324.9140   372.7780   323.5930
Minority Interests Profit
  -   -   -   -   -
Net Income
  356.0620   680.7140   1,126.3370   1,127.9040   949.7620

 

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
  4.5600   8.8100   15.1700   16.5800   14.7100
Dividend per Share
  1.9200   2.0200   2.6000   3.1200   3.6000

 

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
  607.2940   1,274.8480   1,371.1470   1,052.8220   1,680.2730
Cash Flow from Investing Activities
  -185.5480   -168.8840   -226.2470   -353.9550   -188.2570
Cash Flow from Financing
  -327.2260   -343.0190   -1,491.9850   -1,178.6730   -598.3070
Decrease / Increase in Cash
  93.2080   768.1750   -349.9990   -482.9940   894.6630
Employees
  28,200   27,000   -   -   -