2024-05-06  10:10:00 PM Chg. +7.85 Volume Bid10:05:23 AM Ask10:05:23 AM Market Capitalization Dividend Y. P/E Ratio
221.60USD +3.67% 150,012
Turnover: 15.42 mill.
206.00Bid Size: 100 352.34Ask Size: 100 4.47 bill.USD - 7.68

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
  886.1000   909.7000   956.2000   1,990   1,941
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,142.4000   1,308.7000   2,270.6000   6,073.2000   -
Inventories
  1,067.6000   985   875.2000   718.4000   959.2000
Accounts Receivable
  130.3000   136.2000   155.5000   229.8000   171.9000
Cash and Cash Equivalents
  8.3000   3.5000   1.4000   178.9000   235.3000
Current Assets
  1,553   1,602.6000   1,405.7000   1,929.4000   1,909.8000
Total Assets
  2,695.4000   2,911.3000   3,676.3000   8,002.6000   8,021.4000

 

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
  -   -   -   -   -
Long-term debt
  866.5000   907   1,165.2000   3,520.1000   3,216.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  21.7000   26   34.6000   -   -
Liabilities
  2,222.2000   2,265   2,770.8000   5,887.1000   5,117.9000
Share Capital
  .4000   .4000   .4000   .4000   .4000
Total Equity
  473.2000   646.3000   905.5000   2,115.5000   2,903.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,695.4000   2,911.3000   3,676.3000   8,002.6000   8,021.4000

 

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
  6,874.4000   7,210.3000   7,131.8000   9,837.7000   15,433.8000
Depreciation (total)
  33.7000   36.2000   38.5000   41.9000   69
Operating Result
  310.9000   325   370.8000   791.8000   1,272.6000
Interest Income
  -   -   -   -   -
Income Before Taxes
  224.8000   243.9000   338.1000   697.7000   1,319.1000
Income Taxes
  56.8000   59.5000   83.7000   165.3000   321.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  168   184.4000   254.4000   532.4000   997.3000

 

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
  8.3600   9.6500   13.2500   26.7500   44.7800
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
  10.1000   349.8000   652.5000   1,163.7000   696
Cash Flow from Investing Activities
  -149.6000   -227.6000   -820.8000   -3,917   464.7000
Cash Flow from Financing
  143.1000   -127   166.2000   2,930.8000   -1,104.3000
Decrease / Increase in Cash
  3.6000   -4.8000   -2.1000   177.5000   56.4000
Employees
  8,200   8,500   7,600   14,200   -