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

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
  789.4370   812.0050   758.0850   958.5340   1,094.1000
Intangible Assets
  29   -   400   400   400
Long-Term Investments
  20.4470   -   -   -   -
Fixed Assets
  897.0510   2,402.7890   3,495.6360   3,618.4290   3,871.9000
Inventories
  111.8300   124.3600   167.5020   280.7770   353.1000
Accounts Receivable
  281.3430   409.6880   633.5180   885.3520   1,136.8000
Cash and Cash Equivalents
  1,665.4120   2,650.1340   3,109.3220   5,988.1870   6,795
Current Assets
  2,648.9630   3,843.1090   4,822.8290   8,133.3790   9,560.6000
Total Assets
  3,546.0140   6,245.8980   8,318.4650   11,751.8080   13,432.5000

 

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
  73.9940   110.9870   87.6100   155.1390   195
Long-term debt
  583.9020   581.5500   538.5760   539.0420   509.8000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  6.3000   -   -   -   -
Liabilities
  1,503.7080   1,810.6950   2,233.2210   3,064.9930   3,332.5000
Share Capital
  2.5120   2.5460   2.5890   2.5990   2.5000
Total Equity
  2,042.3060   4,435.2030   6,085.2440   8,686.8150   10,100
Minority Interests
  13.7270   0.0000   0.0000   0.0000   -
Total liabilities equity
  3,546.0140   6,245.8980   8,318.4650   11,751.8080   13,432.5000

 

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
  2,488.6520   3,047.5970   4,162.8210   6,205.6830   7,574.4000
Depreciation (total)
  61.3970   72.4200   106.9410   109.5150   125.6000
Operating Result
  123.2430   635.1500   1,197.5660   2,856.2900   2,782.1000
Interest Income
  57.5500   34.1190   -   -   61.5000
Income Before Taxes
  -15.6890   600.2410   1,394.9190   3,116.7980   2,730.4000
Income Taxes
  -107.3240   -1,486.8620   218.1090   405.1510   388.3000
Minority Interests Profit
  171.8490   9.7930   0.0000   0.0000   -
Net Income
  263.4840   2,096.8960   1,176.8100   2,711.6470   2,342.1000

 

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
  1.0600   8.2400   4.5800   10.4400   9.0900
Dividend per Share
  -   -   -   -   -

 

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
  844.9420   1,270.2860   1,569.3300   3,253.5050   2,643.5000
Cash Flow from Investing Activities
  -437.6810   -202.1580   -1,235.3180   99.3880   -340.9000
Cash Flow from Financing
  68.4040   -71.2190   126.7730   -505.2810   -1,478
Decrease / Increase in Cash
  481.4670   990.7270   462.4280   2,868.1640   811.2000
Employees
  2,300   2,500   3,000   3,400   3,900