2024-05-15  9:14:50 PM Chg. +2.38 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
145.41USD +1.66% 72,348
Turnover: 10.48 mill.
-Bid Size: - -Ask Size: - 8.79 bill.USD - 43.81

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
  278.9290   316.9760   343.9360   440.8520   467.6040
Intangible Assets
  3.0430   8.2590   9.9320   66.4360   41.7190
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,305.5450   1,469.8400   1,565.6900   3,029.3160   2,987.1140
Inventories
  544.7500   522.0240   603.3170   1,089.7050   1,405.3840
Accounts Receivable
  326.1330   319.5380   374.9060   546.4660   522.4580
Cash and Cash Equivalents
  224.4820   322.8830   655.1280   147.3390   132.7230
Current Assets
  1,120.7690   1,195.8290   1,669.7330   1,848.4640   2,182.3480
Total Assets
  2,426.3140   2,665.6690   3,235.4230   4,877.7800   5,169.4620

 

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
  328.0910   261.9770   330.2470   674.2080   446.0500
Long-term debt
  876.3960   837.7670   841.7640   902.0910   1,369.0850
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,665.0530   1,632.8180   1,845.2190   2,663.6930   2,910.2070
Share Capital
  .7120   .7170   .7210   .7250   .7280
Total Equity
  761.2610   1,032.8510   1,390.2040   2,214.0870   2,259.2550
Minority Interests
  .7120   .4690   -.0890   .3130   1.8740
Total liabilities equity
  2,426.3140   2,665.6690   3,235.4230   4,877.7800   5,169.4620

 

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
  2,023.4640   2,204.3360   2,485.2000   3,737.1840   4,564.7370
Depreciation (total)
  47.4080   60.9090   68.7730   92.0410   156.1410
Operating Result
  357.1810   372.1630   479.1060   721.1360   566.3300
Interest Income
  -40.9560   -41.5440   -32.9910   -32.9530   -54.8260
Income Before Taxes
  311.0760   319.6070   446.1910   691.5260   508.4660
Income Taxes
  69.8560   67.2990   98.9730   134.9570   99.5960
Minority Interests Profit
  2.9630   .3010   -3.3580   6.0750   9.3680
Net Income
  238.2570   252.0070   350.5760   550.4940   399.5020

 

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
  3.5700   4.0900   5.6100   8.5100   5.5500
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
  247.2270   308.8870   486.5330   411.1560   58.5160
Cash Flow from Investing Activities
  -108.8940   -170.0780   -124.0950   -817.2870   -134.2320
Cash Flow from Financing
  -52.0340   -41.9180   -30.4280   -102.9700   64.0430
Decrease / Increase in Cash
  86.0100   98.4010   332.2450   -507.7890   -14.6160
Employees
  -   -   -   -   -