06/11/2024  21:59:49 Chg. +11.45 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
1,399.96USD +0.82% 14,932
Turnover: 20.67 mill.
-Bid Size: - -Ask Size: - 29.67 bill.USD - 38.73

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
  717.5260   748.6570   798.8680   799.3650   778.6000
Intangible Assets
  217.3080   206.2420   196.7850   307.4500   306.0540
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,572.9870   1,679.6740   1,757.6450   2,057.4400   2,117.3060
Inventories
  268.8210   274.2850   297.6110   414.5430   441.6940
Accounts Receivable
  535.5280   566.2560   593.8090   647.3350   709.3210
Cash and Cash Equivalents
  178.1100   207.7850   94.2540   98.5640   95.9660
Current Assets
  1,045.8600   1,109.6470   1,056.9040   1,269.3580   1,375.0890
Total Assets
  2,618.8470   2,789.3210   2,814.5490   3,326.7980   3,492.3950

 

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
  196.6410   185.5920   175.8010   272.9110   252.5380
Long-term debt
  985.0210   1,235.3500   1,284.1740   1,580.8080   1,908.4800
Liabilities to Banks
  49.7000   55.9000   50.3000   101.1000   -
Provisions
  205.2000   211.4000   231.2000   271   -
Liabilities
  2,028.7840   2,368.5410   2,531.8740   3,155.3770   3,467.6020
Share Capital
  .4480   .4480   .4480   .4480   .4480
Total Equity
  590.0630   420.7800   282.6750   171.4210   24.7930
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,618.8470   2,789.3210   2,814.5490   3,326.7980   3,492.3950

 

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
  2,935.5860   3,008.6520   3,085.1770   3,717.9300   3,919.7090
Depreciation (total)
  -   -   -   -   -
Operating Result
  -   -   -   -   -
Interest Income
  34.5110   37.4110   38.6160   43.2420   55.3920
Income Before Taxes
  651.8580   681.3940   748.7430   -949.3610   -1,070.5920
Income Taxes
  139.2470   120.2850   146.0040   180.3760   198.0900
Minority Interests Profit
  -   -   -   -   -
Net Income
  512.6110   561.1090   602.7390   768.9850   872.5020

 

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
  20.3300   22.8400   25.2400   33.2500   38.7900
Dividend per Share
  -   -   -   -   -

 

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
  565.0050   603.4500   724.6990   908.8250   859.0670
Cash Flow from Investing Activities
  -138.9440   -99.0830   -100.3600   -314.1080   -139.3950
Cash Flow from Financing
  -388.0220   -477.3680   -743.9080   -590.5490   -716.0390
Decrease / Increase in Cash
  29.4230   29.6750   -113.5310   4.3100   -2.5980
Employees
  16,000   16,200   16,500   17,800   -