2024-05-08  10:00:00 PM Chg. +8.5800 Volume Bid1:58:40 AM Ask1:58:40 AM Market Capitalization Dividend Y. P/E Ratio
418.8200USD +2.09% 1.65 mill.
Turnover: 398.47 mill.
411.0000Bid Size: 100 418.9000Ask Size: 100 108.08 bill.USD - 29.81

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
  812.0050   758.0850   958.5340   1,094.1000   1,108.4000
Intangible Assets
  -   400   400   400   603.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,402.7890   3,495.6360   3,618.4290   3,871.9000   4,916.1000
Inventories
  124.3600   167.5020   280.7770   353.1000   460.6000
Accounts Receivable
  409.6880   633.5180   885.3520   1,136.8000   1,442.2000
Cash and Cash Equivalents
  2,650.1340   3,109.3220   5,988.1870   6,795   10,504
Current Assets
  3,843.1090   4,822.8290   8,133.3790   9,560.6000   13,234.8000
Total Assets
  6,245.8980   8,318.4650   11,751.8080   13,432.5000   18,150.9000

 

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
  110.9870   87.6100   155.1390   195   303.9000
Long-term debt
  581.5500   538.5760   539.0420   509.8000   430.8000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  -   -   -   -   -
Liabilities
  1,810.6950   2,233.2210   3,064.9930   3,332.5000   4,238.2000
Share Capital
  2.5460   2.5890   2.5990   2.5000   2.6000
Total Equity
  4,435.2030   6,085.2440   8,686.8150   10,100   13,912.7000
Minority Interests
  0.0000   0.0000   0.0000   -   -
Total liabilities equity
  6,245.8980   8,318.4650   11,751.8080   13,432.5000   18,150.9000

 

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
  3,047.5970   4,162.8210   6,205.6830   7,574.4000   8,930.7000
Depreciation (total)
  72.4200   106.9410   109.5150   125.6000   148.3000
Operating Result
  635.1500   1,197.5660   2,856.2900   2,782.1000   4,307.4000
Interest Income
  34.1190   -   -   61.5000   54.8000
Income Before Taxes
  600.2410   1,394.9190   3,116.7980   2,730.4000   4,232.4000
Income Taxes
  -1,486.8620   218.1090   405.1510   388.3000   910.4000
Minority Interests Profit
  9.7930   0.0000   0.0000   -   -
Net Income
  2,096.8960   1,176.8100   2,711.6470   2,342.1000   3,322

 

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
  8.2400   4.5800   10.4400   9.0900   12.9700
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
  1,270.2860   1,569.3300   3,253.5050   2,643.5000   4,129.9000
Cash Flow from Investing Activities
  -202.1580   -1,235.3180   99.3880   -340.9000   -321.1000
Cash Flow from Financing
  -71.2190   126.7730   -505.2810   -1,478   -67.7000
Decrease / Increase in Cash
  990.7270   462.4280   2,868.1640   811.2000   3,711.9000
Employees
  2,500   3,000   3,400   3,900   -