2024-09-27  10:10:00 PM Chg. -1.42 Volume Bid12:21:54 AM Ask12:21:54 AM Market Capitalization Dividend Y. P/E Ratio
394.33USD -0.36% 133,291
Turnover: 22.7 mill.
362.88Bid Size: 100 400.00Ask Size: 1,000 4.81 bill.USD 5.30% 8.82

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
  1,586.7330   1,458.1760   1,289.3020   1,190.1510   1,118.3790
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,660.8370   1,582.1750   1,430.5750   1,330.9060   1,257.3040
Inventories
  1,528.4170   1,465.0070   1,087.7630   1,080.1780   1,120.2080
Accounts Receivable
  49.8530   46.1600   36.6930   39.7770   56.9520
Cash and Cash Equivalents
  123.5090   277.0770   360.3390   716.7590   650.3360
Current Assets
  1,770.5320   1,848.0820   1,661.9400   1,914.6510   2,071.8460
Total Assets
  3,431.3690   3,430.2570   3,092.5150   3,245.5570   3,329.1500

 

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
  921.2050   892.7890   758.3630   886.2330   828.4840
Long-term debt
  567.2350   566.4040   565.8490   521.2470   521.3540
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  158.7000   24.6000   25.7000   -   -
Liabilities
  1,752.9880   1,806.9980   1,651.5070   1,794.3390   1,730.5120
Share Capital
  1.1990   1.1990   1.2000   1.2000   1.2000
Total Equity
  1,678.3810   1,623.2590   1,441.0080   1,451.2180   1,598.6380
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,431.3690   3,430.2570   3,092.5150   3,245.5570   3,329.1500

 

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
  6,503.3490   6,343.2110   4,433.1850   6,624.2670   6,996.2150
Depreciation (total)
  223.8150   222.3490   213.3780   199.3210   188.4400
Operating Result
  -   -   -   -   -
Interest Income
  -52.5180   -46.2270   -49.1080   -43.0920   -30.5270
Income Before Taxes
  207.9620   133.8910   -153.4040   1,088.3630   1,109.4670
Income Taxes
  37.7300   22.8100   -81.7500   225.8900   217.8300
Minority Interests Profit
  -   -   -   -   -
Net Income
  170.2630   111.0810   -71.6540   862.4730   891.6370

 

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
  6.2300   4.3800   -3.1600   41.8800   50.8100
Dividend per Share
  0.4000   0.5000   0.6000   15.7000   15.8000

 

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
  367.2880   365.0740   252.9460   1,280.0200   948.3910
Cash Flow from Investing Activities
  -127.7490   -68.0920   -48.3800   -69.7880   -235.8530
Cash Flow from Financing
  -303.0580   -143.4140   -121.3040   -853.8120   -768.9660
Decrease / Increase in Cash
  -63.5190   153.5680   83.2620   356.4200   -56.4280
Employees
  40,000   39,000   38,000   29,000   -