2024-04-25  10:10:00 PM Chg. +9.39 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
257.73USD +3.78% 783,728
Turnover: 123.93 mill.
251.06Bid Size: 1,600 312.40Ask Size: 100 7.1 bill.USD 0.75% 7.09

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
  1,611.7000   2,197.5000   3,052.6000   3,574.6000   3,981.4000
Intangible Assets
  306.7000   350.2000   799.1000   1,856.2000   2,402.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,013.4000   4,564.5000   7,613.6000   10,375.7000   12,677.3000
Inventories
  2,433.7000   2,492.9000   2,385.5000   3,409.4000   4,753.9000
Accounts Receivable
  505   614   910   813.1000   1,123.1000
Cash and Cash Equivalents
  84   160.2000   153   168.1000   825
Current Assets
  3,070.5000   3,337.6000   3,533.3000   4,630.9000   6,955.2000
Total Assets
  6,083.9000   7,902.1000   11,146.9000   15,006.6000   19,632.5000

 

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
  125.3000   158.2000   235.4000   258.4000   288
Long-term debt
  1,430.6000   2,064.7000   3,185.7000   5,510.5000   7,155.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  468   -   -   -   -
Liabilities
  4,616.2000   5,240.6000   6,517.7000   9,796.2000   13,393.6000
Share Capital
  -   -   1,711.6000   1,082.1000   1,100.6000
Total Equity
  1,467.7000   2,661.5000   4,629.2000   5,210.4000   6,238.9000
Minority Interests
  -   -   2.8000   4.2000   25
Total liabilities equity
  6,083.9000   7,902.1000   11,146.9000   15,006.6000   19,632.5000

 

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
  12,672.7000   13,124.3000   22,831.7000   28,187.8000   31,042.3000
Depreciation (total)
  82.4000   92.3000   127.3000   163.2000   195.8000
Operating Result
  495   697.1000   1,667.9000   1,941.1000   1,692.4000
Interest Income
  -   -   -   -   -
Income Before Taxes
  375.4000   648.5000   1,484.8000   1,730   1,362.3000
Income Taxes
  -103.9000   -178.2000   -422.1000   -468.4000   -350.6000
Minority Interests Profit
  -   -   -2.6000   -10.6000   -10.9000
Net Income
  271.5000   470.3000   1,060.1000   1,251   1,000.8000

 

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
  11.7000   19.7400   36.8100   44.3800   36.3600
Dividend per Share
  -   -   1.3600   1.6100   1.9200

 

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
  499.5000   542.2000   1,797.2000   -610.1000   -472.4000
Cash Flow from Investing Activities
  -438   -1,605.8000   -2,890.4000   -1,329.8000   -1,270.3000
Cash Flow from Financing
  -9.1000   1,139.7000   1,106.7000   2,035.9000   2,409.8000
Decrease / Increase in Cash
  52.4000   76.2000   16   93   700.5000
Employees
  14,320   -   -   -   -