14/11/2024  21:59:53 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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  333.9060   375.0010   382.3980   329.6450   342.0040
Intangible Assets
  621.1800   669.6410   584.2440   572.8780   479.4290
Long-Term Investments
  442.7900   432.0020   538.3700   327.9190   366.4450
Fixed Assets
  -   3,777.9750   4,325.3070   3,924.5990   3,981.1170
Inventories
  1,635.7500   1,933.8030   1,970.7420   1,428.7990   1,512.4990
Accounts Receivable
  1,254.1390   1,470.0470   1,603.7110   1,246.2460   1,424.7870
Cash and Cash Equivalents
  62.3810   174.6580   80.2090   106.0970   421.1850
Current Assets
  3,312.7800   4,033.2600   4,175.2200   3,226.5020   3,791.4150
Total Assets
  6,730.3960   7,811.2350   8,500.5270   7,151.1010   7,772.5320

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  977.2490   1,153.0120   1,227.2090   880.2660   1,005.6550
Long-term debt
  715.4570   907.7560   1,003.8730   622.9080   515.7730
Liabilities to Banks
  437.5000   741.7000   951.5000   24   73.4000
Provisions
  51.6000   50.4000   31.6000   65   30.1000
Liabilities
  3,929.5920   4,986.8250   4,958.7390   3,520.9640   3,788.1470
Share Capital
  1.5880   1.5370   1.5140   1.4340   1.4250
Total Equity
  2,800.8040   2,824.4100   3,541.7880   3,630.1370   3,984.3850
Minority Interests
  7.7380   12.9110   580.4560   632.0930   636.2130
Total liabilities equity
  6,730.3960   7,811.2350   8,500.5270   7,151.1010   7,772.5320

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  11,571.6680   12,461.5430   13,201.9950   9,985.8030   10,119.1410
Depreciation (total)
  -   -   -   -   -
Operating Result
  771.5740   859.3690   753.0520   718.2610   535.3030
Interest Income
  -18.6180   -36.1010   -57.5500   -35.0350   -31.5350
Income Before Taxes
  755.8350   822.8480   695.3480   680.3070   499.8950
Income Taxes
  -217.9580   -362.5060   -155.4920   -159.5150   -95.3740
Minority Interests Profit
  -49.6170   -52.9940   -26.2450   -24.4040   -15.6290
Net Income
  506.7780   406.2990   535.8810   694.7340   403.7940

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.1350   2.5900   3.5100   4.7000   2.8300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  615.4610   545.5150   684.7060   654.0870   598.9100
Cash Flow from Investing Activities
  -316.4220   -342.2760   -192.9540   -424.3730   -115.0190
Cash Flow from Financing
  -300.2290   -112.5510   -603.7760   -215.9800   -187.1850
Decrease / Increase in Cash
  -9.7050   112.2770   -94.4490   51.7760   315.0880
Employees
  21,000   22,000   18,000   19,000   19,000