2024-04-22  9:59:58 PM Chg. -0.41 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
260.84USD -0.16% 14,025
Turnover: 3.66 mill.
-Bid Size: - -Ask Size: - 7.18 bill.USD 0.74% 7.17

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  1,185.1690   1,448   1,611.7000   2,197.5000   3,052.6000
Intangible Assets
  186.9770   288.7000   306.7000   350.2000   799.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,900.2840   2,392.6000   3,013.4000   4,564.5000   7,613.6000
Inventories
  2,132.7440   2,365.3000   2,433.7000   2,492.9000   2,385.5000
Accounts Receivable
  521.9380   529.4000   505   614   910
Cash and Cash Equivalents
  57.2530   31.6000   84   160.2000   153
Current Assets
  2,782.7820   2,991.4000   3,070.5000   3,337.6000   3,533.3000
Total Assets
  4,683.0660   5,384   6,083.9000   7,902.1000   11,146.9000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  111.3620   126.3000   125.3000   158.2000   235.4000
Long-term debt
  1,028.4760   1,358.2000   1,430.6000   2,064.7000   3,185.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  308   374.8000   468   -   -
Liabilities
  3,599.8480   4,186.8000   4,616.2000   5,240.6000   6,517.7000
Share Capital
  -   -   -   -   1,711.6000
Total Equity
  1,083.2180   1,197.2000   1,467.7000   2,661.5000   4,629.2000
Minority Interests
  -   -   -   -   2.8000
Total liabilities equity
  4,683.0660   5,384   6,083.9000   7,902.1000   11,146.9000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  10,086.5100   11,821.4000   12,672.7000   13,124.3000   22,831.7000
Depreciation (total)
  57.7220   75.4000   82.4000   92.3000   127.3000
Operating Result
  408.9860   447   495   697.1000   1,667.9000
Interest Income
  -   -   -   -   -
Income Before Taxes
  347.0690   337.5000   375.4000   648.5000   1,484.8000
Income Taxes
  -101.8520   -71.8000   -103.9000   -178.2000   -422.1000
Minority Interests Profit
  -   -   -   -   -2.6000
Net Income
  245.2170   265.7000   271.5000   470.3000   1,060.1000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  9.7800   10.9100   11.7000   19.7400   36.8100
Dividend per Share
  -   -   -   -   1.3600

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  148.8560   519.7000   499.5000   542.2000   1,797.2000
Cash Flow from Investing Activities
  -538.1980   -557.1000   -438   -1,605.8000   -2,890.4000
Cash Flow from Financing
  396.3130   11.7000   -9.1000   1,139.7000   1,106.7000
Decrease / Increase in Cash
  6.9710   -25.7000   52.4000   76.2000   16
Employees
  12,899   13,643   14,320   -   -