2024-05-14  10:10:00 PM Chg. +0.98 Volume Bid10:30:34 PM Ask10:30:34 PM Market Capitalization Dividend Y. P/E Ratio
123.55USD +0.80% 1.31 mill.
Turnover: 105.07 mill.
123.35Bid Size: 100 128.18Ask Size: 100 13.22 bill.USD - 53.48

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
  456.2890   579.3590   929.0830   1,258.0560   1,629.9170
Intangible Assets
  109.2990   109.2690   151.9350   152.3530   153.8690
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,622.8230   1,839.9690   2,457.3500   2,893.7570   3,345.9100
Inventories
  581.8650   654   1,008.1510   1,292.3360   1,106.1500
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  27.0370   307.7720   139.4440   9.7940   34.3820
Current Assets
  701.4860   1,040.4560   1,273.3450   1,457.4850   1,316.6400
Total Assets
  2,324.3090   2,880.4250   3,730.6950   4,351.2420   4,662.5500

 

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
  368.4590   417.8980   661.8830   590.8830   679.2650
Long-term debt
  142.6060   207.1570   195.7620   405.5510   194.9390
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,559.9730   1,883.0370   2,407.4960   2,694.0660   2,731.5600
Share Capital
  -   -   -   -   -
Total Equity
  764.3360   997.3880   1,323.1990   1,657.1760   1,930.9900
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,324.3090   2,880.4250   3,730.6950   4,351.2420   4,662.5500

 

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
  2,045.4560   2,425.7880   3,433.5330   4,264.4730   4,413.8840
Depreciation (total)
  -   -   -   -   -
Operating Result
  159.1810   214.5790   338.9920   396.7600   321.4280
Interest Income
  8.8010   8.3890   4.9240   11.1380   9.8970
Income Before Taxes
  150.3800   207.2050   334.0680   385.6220   311.5310
Income Taxes
  -.2510   12.2240   50.8380   87.4270   65.5510
Minority Interests Profit
  -   -   -   -   -
Net Income
  150.6310   194.9810   283.2300   298.1950   245.9800

 

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
  1.5100   1.9000   2.7100   2.8200   2.3100
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
  204.6580   406.1640   301.3420   112.4500   803.5890
Cash Flow from Investing Activities
  -196.0080   -212.4480   -471.2380   -455.6370   -564.9660
Cash Flow from Financing
  17.7430   87.0190   1.5680   213.5370   -214.0350
Decrease / Increase in Cash
  26.3930   280.7350   -168.3280   -129.6500   24.5880
Employees
  -   -   -   -   -