2024-04-19  7:15:34 PM Chg. +0.25 Volume Bid7:15:49 PM Ask7:15:49 PM Market Capitalization Dividend Y. P/E Ratio
63.72USD +0.39% 1.63 mill.
Turnover: 79.45 mill.
63.69Bid Size: 100 63.70Ask Size: 100 31.65 bill.USD 2.51% 16.03

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Property and Equipment
  7,003.7000   7,325.4000   7,646.3000   18,459.4000   21,221.9050
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   375.1000   343.5000   332.7000   -
Fixed Assets
  -   -   -   21,314.7000   345.2570
Inventories
  580.1000   630.5000   878.9000   1,209   1,418.9410
Accounts Receivable
  8.3000   11.9000   13.5000   8.6000   8.1480
Cash and Cash Equivalents
  321.9000   402.5000   185.8000   658.6000   338.6480
Current Assets
  1,193.6000   1,247.2000   1,302.4000   2,180   2,191.1520
Total Assets
  8,789.9000   9,614.8000   10,186.8000   23,494.8000   30,876.1110

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Accounts Payable
  345.6000   363.8000   414.7000   672.5000   750.3800
Long-term debt
  -   -   -   1,356.9000   5,084.8320
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  439.8000   667.1000   729.9000   901.8000   -
Liabilities
  3,678.4000   3,931.5000   4,205.9000   7,253.5000   9,262.0340
Share Capital
  -   -   -   -   -
Total Equity
  5,111.5000   5,683.2000   5,980.8000   16,241.3000   19,422.9150
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  8,789.9000   9,614.8000   10,186.8000   23,494.8000   30,876.1110

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Revenues
  2,494.9000   3,138.1000   3,823.9000   5,741.2000   6,626.9090
Depreciation (total)
  546.1000   631.1000   738.1000   1,094.7000   1,491.7710
Operating Result
  842.8000   862.7000   995.5000   -   -
Interest Income
  -105.1000   -95.1000   -92   -82.9000   -
Income Before Taxes
  738.7000   767.6000   903.4000   1,115.4000   2,359.0690
Income Taxes
  265.6000   256   360.4000   445.2000   417.7620
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  473.2000   511.6000   543   670.2000   1,941.3070

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
IFRS
in USD
2023
IFRS
in USD
Earnings per Share
  2.0000   2.1200   2.2300   1.5300   3.9700
Dividend per Share
  0.5500   0.9500   1.4000   1.6000   1.6000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Cash Flow from Operating Activities
  881.7000   1,192.1000   1,316   2,096.6000   2,601.5620
Cash Flow from Investing Activities
  -873.9000   -808.8000   -1,234.7000   -710.5000   -2,760.7830
Cash Flow from Financing
  10.6000   -302.8000   -297.2000   -914.9000   -163.9580
Decrease / Increase in Cash
  20.1000   80.6000   -216.7000   -   -
Employees
  11,100   11,400   11,838   10,120   -