15/11/2024  22:10:00 Chg. +1.38 Volume Bid23:56:39 Ask23:56:39 Market Capitalization Dividend Y. P/E Ratio
93.70USD +1.49% 1.2 mill.
Turnover: 79.23 mill.
93.41Bid Size: 100 95.10Ask Size: 100 6.99 bill.USD 6.51% 5.98

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  1,373.1000   1,416.3000   1,508.5000   1,464.8000   1,591.2000
Intangible Assets
  573.1000   501.7000   455.6000   392.2000   364.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,089   4,030.6000   4,135.8000   4,168   4,364.4000
Inventories
  1,908.7000   2,078.7000   1,974.4000   2,593.7000   3,189.7000
Accounts Receivable
  880.3000   800.5000   856   991.5000   1,221.3000
Cash and Cash Equivalents
  326.1000   432.8000   1,119.1000   889.1000   789.5000
Current Assets
  3,537.4000   3,729.1000   4,368.4000   5,014.1000   5,739.3000
Total Assets
  7,626.4000   7,759.7000   8,504.2000   9,182.1000   10,103.7000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  865.9000   914.8000   855.1000   1,078.3000   1,385.3000
Long-term debt
  1,275.3000   1,191.8000   1,256.7000   1,411.2000   1,264.8000
Liabilities to Banks
  1,459.5000   1,345.2000   -   -   -
Provisions
  116.3000   107   -   -   -
Liabilities
  4,632.9000   4,852.7000   5,486.2000   5,738.3000   6,221.1000
Share Capital
  .8000   .8000   .8000   .7000   .7000
Total Equity
  2,993.5000   2,907   3,018   3,443.8000   3,882.6000
Minority Interests
  60.6000   53.2000   38   27.9000   .2000
Total liabilities equity
  7,626.4000   7,759.7000   8,504.2000   9,182.1000   10,103.7000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  9,352   9,041.4000   9,149.7000   11,138.3000   12,651.4000
Depreciation (total)
  64.7000   61.1000   59.5000   61.1000   60.1000
Operating Result
  489   348.1000   599.7000   1,001.4000   1,265.4000
Interest Income
  53.8000   19.9000   15   6.7000   13
Income Before Taxes
  360.3000   261.1000   562   944.3000   1,107.2000
Income Taxes
  110.9000   180.8000   187.7000   108.4000   296.6000
Minority Interests Profit
  1.8000   2.4000   7.3000   -4.5000   14.9000
Net Income
  285.5000   125.2000   427.1000   897   889.6000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  3.6200   1.6400   5.6900   11.9300   11.9200
Dividend per Share
  0.6000   0.6300   0.6300   4.7600   5.4000

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  595.9000   695.9000   896.5000   660.2000   838.2000
Cash Flow from Investing Activities
  -205.5000   -271.6000   -241.7000   -288.4000   -496.8000
Cash Flow from Financing
  -413.3000   -313.4000   22.7000   -539.5000   -407
Decrease / Increase in Cash
  -41.6000   106.7000   686.3000   -230   -99.6000
Employees
  21,200   21,000   -   -   -