2024-04-18  8:28:50 PM Chg. -1.91 Volume Bid8:29:09 PM Ask8:29:09 PM Market Capitalization Dividend Y. P/E Ratio
398.36USD -0.48% 84,820
Turnover: 14.48 mill.
397.98Bid Size: 200 398.82Ask Size: 400 18.85 bill.USD - 21.16

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
  487.9000   489.3000   827.5000   769.8000   777
Intangible Assets
  430.8000   409.7000   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,266.1000   3,362.2000   12,000.9000   11,536.1000   11,546.5000
Inventories
  393.4000   347.3000   752.9000   890.7000   917.7000
Accounts Receivable
  460.4000   402   767.7000   883.7000   899.7000
Cash and Cash Equivalents
  199.5000   673.1000   474.7000   638.1000   648.3000
Current Assets
  1,313.7000   1,722.6000   2,429.4000   2,817.9000   2,981.4000
Total Assets
  4,579.8000   5,084.8000   14,430.3000   14,354   14,527.9000

 

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
  271.1000   229.1000   469.5000   505.7000   384.7000
Long-term debt
  750   680.9000   4,099.4000   3,620.5000   2,644.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  391.5000   -   -   -   -
Liabilities
  1,865.1000   1,856.2000   6,808.3000   6,184.8000   5,306.7000
Share Capital
  .4000   .4000   .5000   .5000   .5000
Total Equity
  2,714.7000   3,228.6000   7,622   8,169.2000   9,221.2000
Minority Interests
  -   -   -   3.7000   4.6000
Total liabilities equity
  4,579.8000   5,084.8000   14,430.3000   14,354   14,527.9000

 

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
  3,163.6000   3,086.2000   4,614.3000   5,458.6000   5,635.5000
Depreciation (total)
  -   -   149.3000   201.7000   196.7000
Operating Result
  491.7000   480.1000   624.3000   972   1,034.4000
Interest Income
  -21   -15.3000   -104.2000   -89.3000   -77.3000
Income Before Taxes
  473.7000   469.7000   533.8000   908.1000   958.9000
Income Taxes
  71.4000   67.8000   88.5000   119.2000   72.3000
Minority Interests Profit
  -   -   -   .3000   .9000
Net Income
  402.3000   401.9000   445.3000   788.6000   885.7000

 

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
  11.0800   10.9500   10.3100   16.8500   18.8000
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
  482.1000   618.9000   824.6000   486.8000   836.1000
Cash Flow from Investing Activities
  -571.9000   -99.4000   -3,824.3000   -175.4000   -190.3000
Cash Flow from Financing
  141.7000   -61.8000   2,807.1000   -110   -651.5000
Decrease / Increase in Cash
  57   473.6000   -198.4000   163.4000   10.2000
Employees
  11,790   -   -   -   -