11/15/2024  9:59:51 PM Chg. -17.82 Volume Bid10:25:00 PM Ask10:25:00 PM Market Capitalization Dividend Y. P/E Ratio
358.65USD -4.73% 32,955
Turnover: 4.18 mill.
-Bid Size: - -Ask Size: - 21.28 bill.USD - 32.98

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
  343.0830   417.3420   494.0030   547.9130   582.2170
Intangible Assets
  246.9020   240.2030   258.6450   242.4010   227.3990
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,064.2630   1,244.5640   1,438.8870   1,465.9900   1,517.5500
Inventories
  291.5690   320.5510   304.2810   356.0950   455.7100
Accounts Receivable
  568.3160   587.7340   573.3160   612.6480   722.8920
Cash and Cash Equivalents
  796.2800   335.7150   436.6950   501.2340   480.5290
Current Assets
  2,663.1630   1,312.4910   1,401.0330   1,628.9420   1,763.9030
Total Assets
  3,727.4260   2,557.0550   2,839.9200   3,094.9320   3,281.4530

 

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
  68.1680   49.0010   72.2120   96.7990   93.3020
Long-term debt
  1,148.1720   1,580.7970   1,206.5150   1,513.8700   1,524.8780
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,160.1680   2,773.3360   2,607.7760   2,727.3780   2,776.9650
Share Capital
  1.6050   1.6100   1.6170   1.6210   1.6240
Total Equity
  1,567.2580   -216.2810   232.1440   367.5540   504.4880
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,727.4260   2,557.0550   2,839.9200   3,094.9320   3,281.4530

 

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
  2,419.9290   2,406.5960   2,365.3650   2,785.8740   2,971.9560
Depreciation (total)
  -   -   -   -   -
Operating Result
  739.7740   708.4570   645.4890   821.7070   873.3950
Interest Income
  -9.8340   -26.6320   -32.8000   -32.7170   -37.7770
Income Before Taxes
  682.1460   678.2390   610.9140   806.1930   837.8460
Income Taxes
  88.3520   86.0410   89.3430   113.3500   130.0910
Minority Interests Profit
  -   -   -   -   -
Net Income
  593.7940   592.1980   521.5710   692.8430   707.7550

 

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
  7.7100   8.7600   8.4000   11.2500   11.8000
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
  604.4460   643.0870   790.5070   747.2740   611.6610
Cash Flow from Investing Activities
  1,683.3020   768.8020   -264.0940   -231.6300   -107.9670
Cash Flow from Financing
  -2,119.5220   -1,872.6780   -440.5020   -438.2750   -509.6330
Decrease / Increase in Cash
  153.9610   -460.5650   100.9800   64.5390   -20.7050
Employees
  7,200   7,500   7,400   7,800   -