2024-05-06  10:00:00 PM Chg. -0.6700 Volume Bid10:09:30 AM Ask10:09:30 AM Market Capitalization Dividend Y. P/E Ratio
269.5400USD -0.25% 681,692
Turnover: 93.88 mill.
185.0000Bid Size: 400 428.5600Ask Size: 100 29.09 bill.USD 1.53% 26.56

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
  1,044.5030   1,134.4640   1,163.9560   1,248.9600   1,617.8060
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,213.4010   1,290.8630   3,501.3810   3,790.4310   4,517.0270
Inventories
  1,453.2080   1,589.5420   1,602.7810   1,783.2700   2,191.1920
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  109.1480   86.2990   84.2410   1,341.7560   878.0300
Current Assets
  1,655.3680   1,794.3990   1,787.8870   3,258.6850   3,250.4400
Total Assets
  2,868.7690   3,085.2620   5,289.2680   7,049.1160   7,767.4670

 

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
  576.5680   619.9810   643.0360   976.0960   1,155.6300
Long-term debt
  433.6860   410.3700   396.8890   1,017.3960   1,019.2480
Liabilities to Banks
  401.1000   381.1000   366.5000   984.3000   986.4000
Provisions
  10.8000   1.8000   6.2000   19.9000   -
Liabilities
  1,450.0960   1,523.4420   3,722.1450   5,125.2760   5,764.8020
Share Capital
  1.3630   1.3750   1.3890   1.4010   1.4110
Total Equity
  1,418.6730   1,561.8200   1,567.1230   1,923.8400   2,002.6650
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,868.7690   3,085.2620   5,289.2680   7,049.1160   7,767.4670

 

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
  7,256.3820   7,911.0460   8,351.9310   10,620.3520   12,731.1050
Depreciation (total)
  165.8340   177.3510   195.9780   217.1240   270.1580
Operating Result
  686.3820   701.7370   743.2200   996.9280   1,306.6980
Interest Income
  13.8590   18.3520   19.8430   28.7810   26.6100
Income Before Taxes
  672.5230   683.3850   723.3770   968.1470   1,280.0880
Income Taxes
  249.9240   151.0280   161.0230   219.1890   282.9740
Minority Interests Profit
  -   -   -   -   -
Net Income
  422.5990   532.3570   562.3540   748.9580   997.1140

 

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
  3.3100   4.3400   4.7000   6.4400   8.6900
Dividend per Share
  1.0500   1.2000   1.3600   1.5000   2.0800

 

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
  631.4500   694.3940   811.7160   1,394.5150   1,138.7200
Cash Flow from Investing Activities
  -237.9560   -276.3140   -214.9610   -292.2100   -627.3400
Cash Flow from Financing
  -338.2620   -440.9290   -598.8130   155.2100   -975.1060
Decrease / Increase in Cash
  55.2320   -22.8490   -2.0580   1,257.5150   -463.7260
Employees
  28,000   29,000   32,000   41,000   46,000