2024-11-12  10:00:00 PM Chg. +0.51 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
98.59USD +0.52% 27,761
Turnover: 2.72 mill.
-Bid Size: - -Ask Size: - 4.34 bill.USD 0.93% 5.71

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
  800.5000   741.9000   605.5000   575.9000   586.5000
Intangible Assets
  265   263.8000   179   314.2000   407.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,564.3000   3,144.3000   2,596.9000   2,844.7000   3,113.3000
Inventories
  2,386.9000   2,331.7000   2,032.5000   2,060.4000   2,150.3000
Accounts Receivable
  19.5000   38.8000   88.7000   19.9000   14.5000
Cash and Cash Equivalents
  195.4000   374.5000   1,172.5000   1,418.3000   1,166.8000
Current Assets
  2,855.8000   3,154.8000   3,582   3,730.4000   3,507.1000
Total Assets
  4,420.1000   6,299.1000   6,178.9000   6,575.1000   6,620.4000

 

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
  153.7000   227.9000   812.6000   899.8000   879
Long-term debt
  649.6000   515.9000   146.7000   147.1000   147.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   5.2000   -   -   -
Liabilities
  3,218.5000   5,076.5000   4,988.6000   5,011.1000   5,041.8000
Share Capital
  12.6000   12.6000   12.6000   12.6000   12.6000
Total Equity
  1,201.6000   1,222.6000   1,190.3000   1,564   1,578.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,420.1000   6,299.1000   6,178.9000   6,575.1000   6,620.4000

 

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
  6,247.1000   6,137.1000   5,226.9000   7,826   7,842.1000
Depreciation (total)
  183.6000   178   176   163.5000   164.5000
Operating Result
  -764.6000   158.3000   -57.7000   903.4000   604.9000
Interest Income
  -39.7000   -35.6000   -32   -16.9000   -13.5000
Income Before Taxes
  -802.6000   129.7000   -89.7000   884.4000   451.2000
Income Taxes
  145.2000   24.2000   74.5000   114.5000   74.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -690.3000   72.6000   -48.7000   735.4000   342.2000

 

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
  -12.6200   1.4000   -0.9400   14.0100   7.3400
Dividend per Share
  1.4800   1.4800   0.0000   0.5400   0.8000

 

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
  697.7000   555.7000   1,372.3000   1,257.3000   797.9000
Cash Flow from Investing Activities
  -119   -140.8000   -77.8000   -642.7000   -545.4000
Cash Flow from Financing
  -602.7000   -237   -498.6000   -366.6000   -490
Decrease / Increase in Cash
  -24   177.9000   795.9000   248   -237.5000
Employees
  22,989   26,126   -   -   -