2024-04-24  10:10:00 PM Chg. +20.21 Volume Bid12:05:59 AM Ask12:05:59 AM Market Capitalization Dividend Y. P/E Ratio
299.71USD +7.23% 406,260
Turnover: 62.79 mill.
292.39Bid Size: 100 305.99Ask Size: 100 4.1 bill.USD 0.60% 6.99

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
  1,547.1000   1,608.2000   1,957.8000   2,128.2000   2,248.7000
Intangible Assets
  253.5000   232.8000   392.3000   516.3000   701.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,053.9000   3,085.2000   4,083.2000   4,732.2000   4,982.8000
Inventories
  1,901.7000   1,468   1,073.1000   1,356.6000   1,963.4000
Accounts Receivable
  225.1000   200   177.9000   199.2000   238.4000
Cash and Cash Equivalents
  23.8000   87.3000   14.9000   47.9000   57.2000
Current Assets
  2,516.3000   2,004.2000   1,666.2000   1,985.3000   2,791.3000
Total Assets
  5,570.2000   5,089.4000   5,749.4000   6,717.5000   7,774.1000

 

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
  527.5000   442.6000   457.8000   488   499.3000
Long-term debt
  1,432.1000   1,294.7000   1,815.3000   1,952.2000   1,989.4000
Liabilities to Banks
  59.1000   -   -   -   -
Provisions
  145.7000   -   -   -   -
Liabilities
  4,314.5000   3,639.8000   3,924.2000   4,480   5,099.7000
Share Capital
  .3000   .3000   .3000   .3000   .3000
Total Equity
  1,255.7000   1,449.6000   1,825.2000   2,237.5000   2,674.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,570.2000   5,089.4000   5,749.4000   6,717.5000   7,774.1000

 

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
  12,043.8000   10,851.8000   13,481.9000   16,222.1000   17,873.7000
Depreciation (total)
  71.6000   75.8000   -   -   -
Operating Result
  363.7000   486.1000   884.4000   1,091.4000   968.6000
Interest Income
  136.5000   102.1000   83.4000   104.8000   163.9000
Income Before Taxes
  227.3000   370.3000   800.9000   985.3000   800.2000
Income Taxes
  53.3000   83.8000   175.5000   231.1000   198.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  174   286.5000   552.1000   751.5000   601.6000

 

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
  9.3500   15.5500   30.2200   47.2900   42.8900
Dividend per Share
  1.0900   0.6000   1.3300   1.5000   1.8000

 

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
  370.9000   805.4000   1,259.6000   585.9000   190.2000
Cash Flow from Investing Activities
  -291.6000   -74.7000   -1,251.7000   -484.6000   -366.1000
Cash Flow from Financing
  -67   -668.1000   -74   -67.3000   185.2000
Decrease / Increase in Cash
  9.3000   59.2000   -68.6000   29.2000   9.4000
Employees
  15,296   -   -   -   -