2024-05-03  9:59:54 PM Chg. -0.20 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
385.39USD -0.05% 22,892
Turnover: 8.82 mill.
-Bid Size: - -Ask Size: - 18.27 bill.USD - 20.50

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
  442.6000   487.9000   489.3000   827.5000   769.8000
Intangible Assets
  344.3000   430.8000   409.7000   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,694.9000   3,266.1000   3,362.2000   12,000.9000   11,536.1000
Inventories
  364.3000   393.4000   347.3000   752.9000   890.7000
Accounts Receivable
  416.5000   460.4000   402   767.7000   883.7000
Cash and Cash Equivalents
  142.5000   199.5000   673.1000   474.7000   638.1000
Current Assets
  1,114.4000   1,313.7000   1,722.6000   2,429.4000   2,817.9000
Total Assets
  3,809.3000   4,579.8000   5,084.8000   14,430.3000   14,354

 

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
  227.8000   271.1000   229.1000   469.5000   505.7000
Long-term debt
  612.3000   750   680.9000   4,099.4000   3,620.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  354.7000   391.5000   -   -   -
Liabilities
  1,579.6000   1,865.1000   1,856.2000   6,808.3000   6,184.8000
Share Capital
  .4000   .4000   .4000   .5000   .5000
Total Equity
  2,229.7000   2,714.7000   3,228.6000   7,622   8,169.2000
Minority Interests
  -   -   -   -   3.7000
Total liabilities equity
  3,809.3000   4,579.8000   5,084.8000   14,430.3000   14,354

 

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
  2,901.8000   3,163.6000   3,086.2000   4,614.3000   5,458.6000
Depreciation (total)
  -   -   -   149.3000   201.7000
Operating Result
  416.6000   491.7000   480.1000   624.3000   972
Interest Income
  -25.5000   -21   -15.3000   -104.2000   -89.3000
Income Before Taxes
  393.9000   473.7000   469.7000   533.8000   908.1000
Income Taxes
  60.1000   71.4000   67.8000   88.5000   119.2000
Minority Interests Profit
  -   -   -   -   .3000
Net Income
  333.8000   402.3000   401.9000   445.3000   788.6000

 

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
  9.3200   11.0800   10.9500   10.3100   16.8500
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
  446.9000   482.1000   618.9000   824.6000   486.8000
Cash Flow from Investing Activities
  -88.6000   -571.9000   -99.4000   -3,824.3000   -175.4000
Cash Flow from Financing
  -271.3000   141.7000   -61.8000   2,807.1000   -110
Decrease / Increase in Cash
  71.6000   57   473.6000   -198.4000   163.4000
Employees
  10,850   11,790   -   -   -