11/15/2024  10:10:00 PM Chg. -18.26 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
358.46USD -4.85% 689,694
Turnover: 148.37 mill.
321.03Bid Size: 100 397.54Ask Size: 100 21.28 bill.USD - 32.98

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  349.2780   343.0830   417.3420   494.0030   547.9130
Intangible Assets
  228.3950   246.9020   240.2030   258.6450   242.4010
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,054.2200   1,064.2630   1,244.5640   1,438.8870   1,465.9900
Inventories
  270.2940   291.5690   320.5510   304.2810   356.0950
Accounts Receivable
  533.8250   568.3160   587.7340   573.3160   612.6480
Cash and Cash Equivalents
  642.3190   796.2800   335.7150   436.6950   501.2340
Current Assets
  4,270.1340   2,663.1630   1,312.4910   1,401.0330   1,628.9420
Total Assets
  5,324.3540   3,727.4260   2,557.0550   2,839.9200   3,094.9320

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  64.5370   68.1680   49.0010   72.2120   96.7990
Long-term debt
  1,897.5010   1,148.1720   1,580.7970   1,206.5150   1,513.8700
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,090.5660   2,160.1680   2,773.3360   2,607.7760   2,727.3780
Share Capital
  1.5980   1.6050   1.6100   1.6170   1.6210
Total Equity
  2,233.7880   1,567.2580   -216.2810   232.1440   367.5540
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,324.3540   3,727.4260   2,557.0550   2,839.9200   3,094.9320

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  2,309.0780   2,419.9290   2,406.5960   2,365.3650   2,785.8740
Depreciation (total)
  -   -   -   -   -
Operating Result
  661.8580   739.7740   708.4570   645.4890   821.7070
Interest Income
  -20.7610   -9.8340   -26.6320   -32.8000   -32.7170
Income Before Taxes
  641.0970   682.1460   678.2390   610.9140   806.1930
Income Taxes
  620.7860   88.3520   86.0410   89.3430   113.3500
Minority Interests Profit
  -   -   -   -   -
Net Income
  20.3110   593.7940   592.1980   521.5710   692.8430

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  0.2500   7.7100   8.7600   8.4000   11.2500
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  697.6400   604.4460   643.0870   790.5070   747.2740
Cash Flow from Investing Activities
  -535.7520   1,683.3020   768.8020   -264.0940   -231.6300
Cash Flow from Financing
  -63.8690   -2,119.5220   -1,872.6780   -440.5020   -438.2750
Decrease / Increase in Cash
  136.6880   153.9610   -460.5650   100.9800   64.5390
Employees
  7,000   7,200   7,500   7,400   7,800