2024-05-02  10:15:00 PM Chg. +1.0000 Volume Bid10:21:28 PM Ask10:21:28 PM Market Capitalization Dividend Y. P/E Ratio
70.0100USD +1.45% 6.49 mill.
Turnover: 344.66 mill.
70.0100Bid Size: 300 70.1000Ask Size: 300 30.14 bill.USD - 13.82

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
  2,549.6000   2,591.6000   2,512.3000   2,524.3000   3,450.7000
Intangible Assets
  566.4000   590.5000   469   495.7000   359.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,419.8000   5,405.5000   5,483.9000   5,844.4000   6,249.1000
Inventories
  1,225.2000   1,232.4000   1,251.4000   1,379.5000   1,616.8000
Accounts Receivable
  686   705   676   809.4000   842.3000
Cash and Cash Equivalents
  1,069.6000   894.2000   1,080.7000   1,352.6000   2,919
Current Assets
  3,167.8000   3,020   3,184.1000   3,781.6000   5,729.4000
Total Assets
  7,587.6000   8,425.5000   8,668   9,626   11,978.5000

 

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
  671.7000   543.6000   572.9000   635.1000   852.1000
Long-term debt
  2,627.6000   2,876.5000   2,959.7000   2,913.9000   3,045.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  54.8000   60.2000   -   -   -
Liabilities
  4,393.5000   5,101.4000   5,109.9000   5,021.6000   5,771.5000
Share Capital
  5.6000   5.7000   5.7000   6   6.1000
Total Equity
  3,194.1000   3,324.1000   3,558.1000   4,604.4000   6,207
Minority Interests
  22.5000   22.4000   19.6000   19   18.5000
Total liabilities equity
  7,587.6000   8,425.5000   8,668   9,626   11,978.5000

 

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
  5,878.3000   5,517.9000   5,255   6,739.8000   8,326.2000
Depreciation (total)
  508.7000   593.1000   625.1000   596.7000   551.8000
Operating Result
  847.2000   432.7000   348.7000   1,287.6000   2,360
Interest Income
  -122.1000   -138.1000   -163.5000   -129   -79.4000
Income Before Taxes
  755   276.6000   176.6000   1,157.8000   2,362.2000
Income Taxes
  -125.1000   -62.7000   59.8000   -146.6000   -458.4000
Minority Interests Profit
  -2.5000   -2.2000   -2.2000   -1.6000   -1.6000
Net Income
  627.4000   211.7000   234.2000   1,009.6000   1,902.2000

 

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
  1.4800   0.5200   0.5700   2.3700   4.3900
Dividend per Share
  -   -   -   -   -

 

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
  1,274.2000   694.7000   884.3000   1,782   2,633.1000
Cash Flow from Investing Activities
  -548.9000   -1,510.9000   -453.6000   -915.1000   -705.4000
Cash Flow from Financing
  -605.1000   623.1000   -244   -569.4000   -370
Decrease / Increase in Cash
  120.5000   -192.9000   187.3000   296.2000   1,555.3000
Employees
  35,700   34,800   -   -   -