14/11/2024  22:00:00 Chg. -0.0300 Volume Bid12:24:07 Ask12:24:07 Market Capitalization Dividend Y. P/E Ratio
38.6900USD -0.08% 2.39 mill.
Turnover: 60.33 mill.
36.9900Bid Size: 100 39.0400Ask Size: 100 10.06 bill.USD 2.91% 11.05

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
  1,220.1620   1,234.4000   1,248.7030   1,298.7400   1,236
Intangible Assets
  928.7520   850.3380   814.2190   746.1490   653
Long-Term Investments
  179.1690   139.2430   155.2240   180.7050   141
Fixed Assets
  6,872.4530   8,092.1370   8,326.5010   8,351.7860   7,780
Inventories
  2,836.0750   2,772.7770   2,414.6120   2,610.5150   2,752
Accounts Receivable
  1,154.0830   1,131.1320   1,073.3890   1,072.7720   998
Cash and Cash Equivalents
  331.7610   523.0200   312.1540   274.1340   278
Current Assets
  4,520.9490   4,687.8190   4,034.0320   4,254.3680   4,258
Total Assets
  11,393.4020   12,779.9560   12,360.5330   12,606.1540   12,038

 

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
  942.3980   942.7950   932.4060   1,176.0150   1,339
Long-term debt
  4,188.6740   3,715.3890   2,812.6410   2,777.1600   2,622
Liabilities to Banks
  -   -   -   -   -
Provisions
  311.4000   310.1000   -   -   -
Liabilities
  6,554.6500   7,731.3760   6,689.2330   6,819.5700   6,571
Share Capital
  3.1840   3.1990   3.2080   3.2150   3
Total Equity
  4,838.7520   5,048.5800   5,671.3000   5,786.5840   5,467
Minority Interests
  56.4540   39.7040   15.5820   14.8400   14
Total liabilities equity
  11,393.4020   12,779.9560   12,360.5330   12,606.1540   12,038

 

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
  11,876.6740   12,506.1090   11,628.8300   13,088.5040   12,794
Depreciation (total)
  274.2130   290.7700   272.2920   259.9920   237
Operating Result
  882.2410   896.6430   985.5770   1,474.3720   1,581
Interest Income
  146.3770   138.5040   103.7840   72.0780   78
Income Before Taxes
  743.4310   791.0220   884.9950   1,399.1300   1,518
Income Taxes
  191.3950   215.3300   249.4980   330.5910   385
Minority Interests Profit
  3.0500   2.8000   1.8880   1.2510   1
Net Income
  480.1180   541.2600   638.4230   1,090.8730   1,149

 

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
  1.5300   1.7500   2.1000   3.6800   4.1500
Dividend per Share
  -   -   -   0.2500   1.0250

 

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
  710.7390   1,064.0330   1,443.8700   1,367.0470   1,250
Cash Flow from Investing Activities
  -1,458.9390   -264.8530   -165.8870   -418.7580   172
Cash Flow from Financing
  882.9950   -600.6690   -1,512.5510   -985.1350   -1,394
Decrease / Increase in Cash
  57.4840   197.6070   -222.7030   -38.0200   4
Employees
  51,000   51,000   -   -   -