2024-05-03  10:10:00 PM Chg. +2.51 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
295.04USD +0.86% 101,285
Turnover: 14.49 mill.
279.89Bid Size: 100 306.67Ask Size: 100 3.99 bill.USD 0.61% 6.88

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
  1,347.8350   1,547.1000   1,608.2000   1,957.8000   2,128.2000
Intangible Assets
  259.6300   253.5000   232.8000   392.3000   516.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,598.7090   3,053.9000   3,085.2000   4,083.2000   4,732.2000
Inventories
  1,844.0590   1,901.7000   1,468   1,073.1000   1,356.6000
Accounts Receivable
  193.9810   225.1000   200   177.9000   199.2000
Cash and Cash Equivalents
  15.9320   23.8000   87.3000   14.9000   47.9000
Current Assets
  2,402.3660   2,516.3000   2,004.2000   1,666.2000   1,985.3000
Total Assets
  5,001.0750   5,570.2000   5,089.4000   5,749.4000   6,717.5000

 

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
  419.3500   527.5000   442.6000   457.8000   488
Long-term debt
  1,281.4890   1,432.1000   1,294.7000   1,815.3000   1,952.2000
Liabilities to Banks
  93.1000   59.1000   -   -   -
Provisions
  134.7000   145.7000   -   -   -
Liabilities
  3,905.3810   4,314.5000   3,639.8000   3,924.2000   4,480
Share Capital
  .2550   .3000   .3000   .3000   .3000
Total Equity
  1,095.6940   1,255.7000   1,449.6000   1,825.2000   2,237.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,001.0750   5,570.2000   5,089.4000   5,749.4000   6,717.5000

 

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
  11,601.3580   12,043.8000   10,851.8000   13,481.9000   16,222.1000
Depreciation (total)
  67.0700   71.6000   75.8000   -   -
Operating Result
  341.0830   363.7000   486.1000   884.4000   1,091.4000
Interest Income
  135.6800   136.5000   102.1000   83.4000   104.8000
Income Before Taxes
  205.4030   227.3000   370.3000   800.9000   985.3000
Income Taxes
  47.6000   53.3000   83.8000   175.5000   231.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  157.7720   174   286.5000   552.1000   751.5000

 

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
  7.8300   9.3500   15.5500   30.2200   47.2900
Dividend per Share
  1.0400   1.0900   0.6000   1.3300   1.5000

 

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
  269.9780   370.9000   805.4000   1,259.6000   585.9000
Cash Flow from Investing Activities
  -168.0010   -291.6000   -74.7000   -1,251.7000   -484.6000
Cash Flow from Financing
  -109.5430   -67   -668.1000   -74   -67.3000
Decrease / Increase in Cash
  -10.9110   9.3000   59.2000   -68.6000   29.2000
Employees
  14,570   15,296   -   -   -