2024-11-12  10:10:00 PM Chg. -0.49 Volume Bid10:43:31 PM Ask10:43:31 PM Market Capitalization Dividend Y. P/E Ratio
20.27USD -2.36% 5.91 mill.
Turnover: 76.82 mill.
20.24Bid Size: 200 20.37Ask Size: 100 7.89 bill.USD 3.85% -

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
  1,057.2680   954.4060   975.8760   1,041.7770   942.4400
Intangible Assets
  2,024.2770   1,854.5450   3,029.5450   3,000.3510   2,642.8210
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,683.3280   6,106.2350   8,968.1590   8,754.1280   8,837.7790
Inventories
  1,943.0300   1,293.9120   1,061.8390   1,418.6730   2,292.7900
Accounts Receivable
  1,708.7960   1,308.0510   1,298.0200   1,467.8420   1,610.2950
Cash and Cash Equivalents
  543.0110   1,369.0280   815.7500   1,275.9430   814.8870
Current Assets
  4,673.4570   5,027.0160   4,785.8700   4,588.0800   5,152.7090
Total Assets
  10,356.7850   11,133.2510   13,754.0290   13,342.2080   13,990.4880

 

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
  694.7330   407.0210   463.2080   562.9920   936.3190
Long-term debt
  2,115.8840   2,608.2690   5,709.1490   4,584.2610   5,711.0140
Liabilities to Banks
  665.1000   1,228.8000   11.1000   335.5000   -
Provisions
  1,296.6000   1,260.3000   1,609.9000   1,915.9000   -
Liabilities
  6,058.2690   7,775.9170   10,697.8650   9,811.8530   11,079.7750
Share Capital
  99.2060   97.2030   97.9850   97.0750   97.1660
Total Equity
  4,298.5160   3,357.3340   3,056.1640   3,530.3550   2,910.7130
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,356.7850   11,133.2510   13,754.0290   13,342.2080   13,990.4880

 

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
  13,848.6600   10,488.5560   9,238.8300   11,841.8400   11,612.4750
Depreciation (total)
  301.0050   267.6190   269.0810   266.9350   262.3240
Operating Result
  1,675.8400   927.8050   607.6310   1,632.2040   327.6930
Interest Income
  -85.4250   -72.1750   -126.5000   -131.4630   -164.6320
Income Before Taxes
  1,527.4040   727.2080   456.4720   1,523.2500   43.2870
Income Taxes
  268.4000   98.0620   101.5660   306.9810   -75.2970
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,259.7920   679.4490   407.8690   1,386.9410   118.5840

 

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
  3.1900   1.7200   1.0500   3.5500   0.3100
Dividend per Share
  1.9400   1.9000   1.9400   1.9800   1.8100

 

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
  1,664.2230   874.5270   1,313.2250   864.2880   -655.7950
Cash Flow from Investing Activities
  -220.6320   -302.0470   -2,895.6180   903.7350   -188.0530
Cash Flow from Financing
  -1,591.0050   309.7320   1,052.8780   -1,268.8470   463.9060
Decrease / Increase in Cash
  -132.6030   854.7360   -560.1180   425.8770   -460.7640
Employees
  75,000   48,000   40,000   35,000   -