2024-11-12  10:10:00 PM Chg. -4.28 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
209.59USD -2.00% 865,086
Turnover: 92.39 mill.
209.00Bid Size: 100 213.96Ask Size: 100 13.02 bill.USD 1.43% 21.15

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  979.5000   1,014   969.5000   955.5000   850.4000
Intangible Assets
  141   121.1000   102.9000   88.9000   75.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,904.7000   3,679.5000   3,507.4000   3,465.4000   3,242.8000
Inventories
  736.2000   759   977.3000   1,071.3000   902.2000
Accounts Receivable
  277.1000   451.5000   405.4000   447.7000   446.5000
Cash and Cash Equivalents
  1,620.4000   2,579   1,863.8000   1,529.3000   1,662.2000
Current Assets
  3,375.2000   4,208   4,217.3000   3,324.1000   3,359.8000
Total Assets
  7,279.9000   7,887.5000   7,724.7000   6,789.5000   6,602.6000

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  246.8000   355.9000   448.7000   371.6000   332.2000
Long-term debt
  396.4000   1,632.9000   1,136.5000   1,138.5000   1,140.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  65.1000   50.6000   53.8000   -   -
Liabilities
  4,586.8000   5,283.1000   5,188.7000   4,359   4,152.3000
Share Capital
  1   1   1   1   1.1000
Total Equity
  2,693.1000   2,604.4000   2,536   2,430.5000   2,450.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,279.9000   7,887.5000   7,724.7000   6,789.5000   6,602.6000

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  6,159.8000   4,400.8000   6,218.5000   6,443.6000   6,631.4000
Depreciation (total)
  269.5000   247.6000   229.7000   220.5000   229
Operating Result
  317   -43.6000   798.4000   704.2000   756.4000
Interest Income
  16.8000   -38.8000   -48.5000   -8.2000   30.8000
Income Before Taxes
  326.4000   -74.8000   754.6000   691.9000   777.4000
Income Taxes
  57.9000   -46.3000   -154.5000   -169.2000   -131.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  384.3000   -121.1000   600.1000   522.7000   646.3000

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  5.0700   -1.6500   8.2200   7.7200   9.9100
Dividend per Share
  2.7500   0.0000   2.7500   3.0000   3.0000

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  754.6000   380.9000   715.9000   411   1,069.7000
Cash Flow from Investing Activities
  702.1000   195   -717.9000   471.5000   -256.8000
Cash Flow from Financing
  -438.2000   356.8000   -665.7000   -1,208.8000   -665.6000
Decrease / Increase in Cash
  1,003.3000   958.2000   -716   -335.1000   133.7000
Employees
  24,900   20,300   22,200   -   -