2024-04-26  5:53:57 PM Chg. +4.53 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
261.94USD +1.76% 6,084
Turnover: 1.59 mill.
-Bid Size: - -Ask Size: - 7.23 bill.USD 0.73% 7.22

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
  1,448   1,611.7000   2,197.5000   3,052.6000   3,574.6000
Intangible Assets
  288.7000   306.7000   350.2000   799.1000   1,856.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,392.6000   3,013.4000   4,564.5000   7,613.6000   10,375.7000
Inventories
  2,365.3000   2,433.7000   2,492.9000   2,385.5000   3,409.4000
Accounts Receivable
  529.4000   505   614   910   813.1000
Cash and Cash Equivalents
  31.6000   84   160.2000   153   168.1000
Current Assets
  2,991.4000   3,070.5000   3,337.6000   3,533.3000   4,630.9000
Total Assets
  5,384   6,083.9000   7,902.1000   11,146.9000   15,006.6000

 

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
  126.3000   125.3000   158.2000   235.4000   258.4000
Long-term debt
  1,358.2000   1,430.6000   2,064.7000   3,185.7000   5,510.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  374.8000   468   -   -   -
Liabilities
  4,186.8000   4,616.2000   5,240.6000   6,517.7000   9,796.2000
Share Capital
  -   -   -   1,711.6000   1,082.1000
Total Equity
  1,197.2000   1,467.7000   2,661.5000   4,629.2000   5,210.4000
Minority Interests
  -   -   -   2.8000   4.2000
Total liabilities equity
  5,384   6,083.9000   7,902.1000   11,146.9000   15,006.6000

 

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
  11,821.4000   12,672.7000   13,124.3000   22,831.7000   28,187.8000
Depreciation (total)
  75.4000   82.4000   92.3000   127.3000   163.2000
Operating Result
  447   495   697.1000   1,667.9000   1,941.1000
Interest Income
  -   -   -   -   -
Income Before Taxes
  337.5000   375.4000   648.5000   1,484.8000   1,730
Income Taxes
  -71.8000   -103.9000   -178.2000   -422.1000   -468.4000
Minority Interests Profit
  -   -   -   -2.6000   -10.6000
Net Income
  265.7000   271.5000   470.3000   1,060.1000   1,251

 

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
  10.9100   11.7000   19.7400   36.8100   44.3800
Dividend per Share
  -   -   -   1.3600   1.6100

 

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
  519.7000   499.5000   542.2000   1,797.2000   -610.1000
Cash Flow from Investing Activities
  -557.1000   -438   -1,605.8000   -2,890.4000   -1,329.8000
Cash Flow from Financing
  11.7000   -9.1000   1,139.7000   1,106.7000   2,035.9000
Decrease / Increase in Cash
  -25.7000   52.4000   76.2000   16   93
Employees
  13,643   14,320   -   -   -