2024-04-18  10:00:00 PM Chg. -1.5400 Volume Bid2:52:50 PM Ask2:52:50 PM Market Capitalization Dividend Y. P/E Ratio
62.9300USD -2.39% 8.44 mill.
Turnover: 401.82 mill.
61.1100Bid Size: 200 61.4400Ask Size: 100 26.89 bill.USD - 12.41

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
  2,591.6000   2,512.3000   2,524.3000   3,450.7000   4,401.5000
Intangible Assets
  590.5000   469   495.7000   359.7000   299.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,405.5000   5,483.9000   5,844.4000   6,249.1000   7,302.9000
Inventories
  1,232.4000   1,251.4000   1,379.5000   1,616.8000   2,111.8000
Accounts Receivable
  705   676   809.4000   842.3000   935.4000
Cash and Cash Equivalents
  894.2000   1,080.7000   1,352.6000   2,919   2,483
Current Assets
  3,020   3,184.1000   3,781.6000   5,729.4000   5,912.3000
Total Assets
  8,425.5000   8,668   9,626   11,978.5000   13,215.2000

 

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
  543.6000   572.9000   635.1000   852.1000   725.6000
Long-term debt
  2,876.5000   2,959.7000   2,913.9000   3,045.7000   2,542.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  60.2000   -   -   -   -
Liabilities
  5,101.4000   5,109.9000   5,021.6000   5,771.5000   5,414.6000
Share Capital
  5.7000   5.7000   6   6.1000   6.2000
Total Equity
  3,324.1000   3,558.1000   4,604.4000   6,207   7,800.6000
Minority Interests
  22.4000   19.6000   19   18.5000   18
Total liabilities equity
  8,425.5000   8,668   9,626   11,978.5000   13,215.2000

 

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
  5,517.9000   5,255   6,739.8000   8,326.2000   8,253
Depreciation (total)
  593.1000   625.1000   596.7000   551.8000   609.5000
Operating Result
  432.7000   348.7000   1,287.6000   2,360   2,538.7000
Interest Income
  -138.1000   -163.5000   -129   -79.4000   18.3000
Income Before Taxes
  276.6000   176.6000   1,157.8000   2,362.2000   2,535.8000
Income Taxes
  -62.7000   59.8000   -146.6000   -458.4000   -350.2000
Minority Interests Profit
  -2.2000   -2.2000   -1.6000   -1.6000   -1.9000
Net Income
  211.7000   234.2000   1,009.6000   1,902.2000   2,183.7000

 

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
  0.5200   0.5700   2.3700   4.3900   5.0700
Dividend per Share
  -   -   -   -   -

 

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
  694.7000   884.3000   1,782   2,633.1000   1,977.5000
Cash Flow from Investing Activities
  -1,510.9000   -453.6000   -915.1000   -705.4000   -1,737.9000
Cash Flow from Financing
  623.1000   -244   -569.4000   -370   -686.5000
Decrease / Increase in Cash
  -192.9000   187.3000   296.2000   1,555.3000   -448
Employees
  34,800   -   -   -   -