2024-04-26  10:10:00 PM Chg. +4.85 Volume Bid11:49:45 PM Ask11:49:45 PM Market Capitalization Dividend Y. P/E Ratio
221.97USD +2.23% 170,337
Turnover: 17.02 mill.
216.98Bid Size: 100 227.26Ask Size: 100 4.53 bill.USD - 7.69

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
  909.7000   956.2000   1,990   1,941   2,315.7000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,308.7000   2,270.6000   6,073.2000   -   7,102.3000
Inventories
  985   875.2000   718.4000   959.2000   1,768.3000
Accounts Receivable
  136.2000   155.5000   229.8000   171.9000   226.1000
Cash and Cash Equivalents
  3.5000   1.4000   178.9000   235.3000   45.7000
Current Assets
  1,602.6000   1,405.7000   1,929.4000   1,909.8000   3,057.1000
Total Assets
  2,911.3000   3,676.3000   8,002.6000   8,021.4000   10,159.4000

 

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
  -   -   -   -   -
Long-term debt
  907   1,165.2000   3,520.1000   3,216.8000   3,121.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  26   34.6000   -   -   -
Liabilities
  2,265   2,770.8000   5,887.1000   5,117.9000   6,915.3000
Share Capital
  .4000   .4000   .4000   .4000   .4000
Total Equity
  646.3000   905.5000   2,115.5000   2,903.5000   3,244.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,911.3000   3,676.3000   8,002.6000   8,021.4000   10,159.4000

 

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
  7,210.3000   7,131.8000   9,837.7000   15,433.8000   14,802.7000
Depreciation (total)
  36.2000   38.5000   41.9000   69   67.7000
Operating Result
  325   370.8000   791.8000   1,272.6000   953.5000
Interest Income
  -   -   -   -   -
Income Before Taxes
  243.9000   338.1000   697.7000   1,319.1000   801.3000
Income Taxes
  59.5000   83.7000   165.3000   321.8000   198.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  184.4000   254.4000   532.4000   997.3000   602.5000

 

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
  9.6500   13.2500   26.7500   44.7800   28.8700
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
  349.8000   652.5000   1,163.7000   696   313
Cash Flow from Investing Activities
  -227.6000   -820.8000   -3,917   464.7000   -1,678.4000
Cash Flow from Financing
  -127   166.2000   2,930.8000   -1,104.3000   1,175.8000
Decrease / Increase in Cash
  -4.8000   -2.1000   177.5000   56.4000   -189.6000
Employees
  8,500   7,600   14,200   -   -