2024-11-14  9:59:53 PM Chg. -1.22 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
66.52USD -1.80% 79,383
Turnover: 5.32 mill.
-Bid Size: - -Ask Size: - 8.3 bill.USD - 20.92

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
  329.6450   342.0040   366.4560   383   498
Intangible Assets
  572.8780   479.4290   667.6260   587   916
Long-Term Investments
  327.9190   366.4450   423.8740   472   471
Fixed Assets
  3,924.5990   3,981.1170   4,637.0560   4,619   6,085
Inventories
  1,428.7990   1,512.4990   1,861.1380   1,963   1,815
Accounts Receivable
  1,246.2460   1,424.7870   1,451.8290   1,442   1,863
Cash and Cash Equivalents
  106.0970   421.1850   117.9650   117   171
Current Assets
  3,226.5020   3,791.4150   3,844.0350   3,988   4,488
Total Assets
  7,151.1010   7,772.5320   8,481.0910   8,607   10,573

 

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
  880.2660   1,005.6550   1,053.9340   1,004   1,020
Long-term debt
  622.9080   515.7730   811.3460   1,040   1,937
Liabilities to Banks
  24   73.4000   50.5000   -   -
Provisions
  65   30.1000   42.3000   -   -
Liabilities
  3,520.9640   3,788.1470   4,417.8990   4,512   6,284
Share Capital
  1.4340   1.4250   1.3710   1   1
Total Equity
  3,630.1370   3,984.3850   4,063.1920   4,095   4,289
Minority Interests
  632.0930   636.2130   638.0660   649   634
Total liabilities equity
  7,151.1010   7,772.5320   8,481.0910   8,607   10,573

 

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
  9,985.8030   10,119.1410   12,401.0210   12,647   12,339
Depreciation (total)
  -   -   -   182   210
Operating Result
  718.2610   535.3030   851.6560   747   615
Interest Income
  -35.0350   -31.5350   -21.1490   -27   -70
Income Before Taxes
  680.3070   499.8950   830.5480   721   542
Income Taxes
  -159.5150   -95.3740   -197.3490   -170   -120
Minority Interests Profit
  -24.4040   -15.6290   -29.2940   -28   -20
Net Income
  694.7340   403.7940   631.2320   538   416

 

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
  4.7000   2.8300   4.5100   3.9500   3.1800
Dividend per Share
  -   -   -   -   -

 

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
  654.0870   598.9100   709.5800   602   500
Cash Flow from Investing Activities
  -424.3730   -115.0190   -677.2170   -276   -1,135
Cash Flow from Financing
  -215.9800   -187.1850   -332.9570   -315   701
Decrease / Increase in Cash
  51.7760   315.0880   -303.2200   -1   54
Employees
  19,000   19,000   21,600   -   -