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

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
  1,186.3000   1,039.2000   979.5000   1,014   969.5000
Intangible Assets
  188   163.7000   141   121.1000   102.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,594.9000   2,348   3,904.7000   3,679.5000   3,507.4000
Inventories
  761.3000   817.8000   736.2000   759   977.3000
Accounts Receivable
  421.4000   398.1000   277.1000   451.5000   405.4000
Cash and Cash Equivalents
  1,304.6000   584.1000   1,620.4000   2,579   1,863.8000
Current Assets
  3,548.4000   3,594.8000   3,375.2000   4,208   4,217.3000
Total Assets
  6,143.3000   5,942.8000   7,279.9000   7,887.5000   7,724.7000

 

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
  165.6000   202.3000   246.8000   355.9000   448.7000
Long-term debt
  288   689.1000   396.4000   1,632.9000   1,136.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  30   29.4000   65.1000   50.6000   53.8000
Liabilities
  2,685.9000   2,655.6000   4,586.8000   5,283.1000   5,188.7000
Share Capital
  1   1   1   1   1
Total Equity
  3,457.4000   3,287.2000   2,693.1000   2,604.4000   2,536
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,143.3000   5,942.8000   7,279.9000   7,887.5000   7,724.7000

 

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
  6,182.3000   6,313   6,159.8000   4,400.8000   6,218.5000
Depreciation (total)
  295.2000   281.3000   269.5000   247.6000   229.7000
Operating Result
  498.2000   561.8000   317   -43.6000   798.4000
Interest Income
  -5.9000   20.1000   16.8000   -38.8000   -48.5000
Income Before Taxes
  489.2000   582.5000   326.4000   -74.8000   754.6000
Income Taxes
  -326.4000   -151.6000   57.9000   -46.3000   -154.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  162.8000   430.9000   384.3000   -121.1000   600.1000

 

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
  1.9900   5.3500   5.0700   -1.6500   8.2200
Dividend per Share
  2.0000   2.5000   2.7500   0.0000   2.7500

 

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
  975.1000   783.8000   754.6000   380.9000   715.9000
Cash Flow from Investing Activities
  -189.1000   -879.3000   702.1000   195   -717.9000
Cash Flow from Financing
  -197.5000   -605.7000   -438.2000   356.8000   -665.7000
Decrease / Increase in Cash
  643.7000   -729   1,003.3000   958.2000   -716
Employees
  23,500   24,300   24,900   20,300   22,200