2024-11-12  10:10:00 PM Chg. -1.45 Volume Bid10:10:04 AM Ask10:10:04 AM Market Capitalization Dividend Y. P/E Ratio
90.33USD -1.58% 1.12 mill.
Turnover: 75.31 mill.
88.95Bid Size: 100 91.40Ask Size: 100 6.74 bill.USD 6.75% 5.77

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
  1,416.3000   1,508.5000   1,464.8000   1,591.2000   1,920.9000
Intangible Assets
  501.7000   455.6000   392.2000   364.4000   308.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,030.6000   4,135.8000   4,168   4,364.4000   5,080.4000
Inventories
  2,078.7000   1,974.4000   2,593.7000   3,189.7000   3,440.7000
Accounts Receivable
  800.5000   856   991.5000   1,221.3000   1,605.3000
Cash and Cash Equivalents
  432.8000   1,119.1000   889.1000   789.5000   595.5000
Current Assets
  3,729.1000   4,368.4000   5,014.1000   5,739.3000   6,340.8000
Total Assets
  7,759.7000   8,504.2000   9,182.1000   10,103.7000   11,421.2000

 

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
  914.8000   855.1000   1,078.3000   1,385.3000   1,207.3000
Long-term debt
  1,191.8000   1,256.7000   1,411.2000   1,264.8000   1,377.2000
Liabilities to Banks
  1,345.2000   -   -   -   -
Provisions
  107   -   -   -   -
Liabilities
  4,852.7000   5,486.2000   5,738.3000   6,221.1000   6,764.4000
Share Capital
  .8000   .8000   .7000   .7000   .7000
Total Equity
  2,907   3,018   3,443.8000   3,882.6000   4,656.8000
Minority Interests
  53.2000   38   27.9000   .2000   .1000
Total liabilities equity
  7,759.7000   8,504.2000   9,182.1000   10,103.7000   11,421.2000

 

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
  9,041.4000   9,149.7000   11,138.3000   12,651.4000   14,412.4000
Depreciation (total)
  61.1000   59.5000   61.1000   60.1000   57.7000
Operating Result
  348.1000   599.7000   1,001.4000   1,265.4000   1,700.4000
Interest Income
  19.9000   15   6.7000   13   4.6000
Income Before Taxes
  261.1000   562   944.3000   1,107.2000   1,333.5000
Income Taxes
  180.8000   187.7000   108.4000   296.6000   230.4000
Minority Interests Profit
  2.4000   7.3000   -4.5000   14.9000   .1000
Net Income
  125.2000   427.1000   897   889.6000   1,171.4000

 

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
  1.6400   5.6900   11.9300   11.9200   15.6600
Dividend per Share
  0.6300   0.6300   4.7600   5.4000   6.1000

 

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
  695.9000   896.5000   660.2000   838.2000   1,103.1000
Cash Flow from Investing Activities
  -271.6000   -241.7000   -288.4000   -496.8000   -545.7000
Cash Flow from Financing
  -313.4000   22.7000   -539.5000   -407   -671.7000
Decrease / Increase in Cash
  106.7000   686.3000   -230   -99.6000   -194
Employees
  21,000   -   -   -   -