2024-04-16  9:59:58 PM Chg. -3.37 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
394.11USD -0.85% 25,913
Turnover: 10.24 mill.
-Bid Size: - -Ask Size: - 101.82 bill.USD - 28.05

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
  758.0850   958.5340   1,094.1000   1,108.4000   1,159.3000
Intangible Assets
  400   400   400   603.6000   839.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,495.6360   3,618.4290   3,871.9000   4,916.1000   8,586
Inventories
  167.5020   280.7770   353.1000   460.6000   738.8000
Accounts Receivable
  633.5180   885.3520   1,136.8000   1,442.2000   1,563.4000
Cash and Cash Equivalents
  3,109.3220   5,988.1870   6,795   10,504   10,369.1000
Current Assets
  4,822.8290   8,133.3790   9,560.6000   13,234.8000   14,144.2000
Total Assets
  8,318.4650   11,751.8080   13,432.5000   18,150.9000   22,730.2000

 

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
  87.6100   155.1390   195   303.9000   364.9000
Long-term debt
  538.5760   539.0420   509.8000   430.8000   376.1000
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,233.2210   3,064.9930   3,332.5000   4,238.2000   5,149.8000
Share Capital
  2.5890   2.5990   2.5000   2.6000   2.6000
Total Equity
  6,085.2440   8,686.8150   10,100   13,912.7000   17,580.4000
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  8,318.4650   11,751.8080   13,432.5000   18,150.9000   22,730.2000

 

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
  4,162.8210   6,205.6830   7,574.4000   8,930.7000   9,869.2000
Depreciation (total)
  106.9410   109.5150   125.6000   148.3000   181.3000
Operating Result
  1,197.5660   2,856.2900   2,782.1000   4,307.4000   3,832
Interest Income
  -   -   61.5000   54.8000   44.1000
Income Before Taxes
  1,394.9190   3,116.7980   2,730.4000   4,232.4000   4,379.8000
Income Taxes
  218.1090   405.1510   388.3000   910.4000   760.2000
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  1,176.8100   2,711.6470   2,342.1000   3,322   3,619.6000

 

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
  4.5800   10.4400   9.0900   12.9700   14.0500
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
  1,569.3300   3,253.5050   2,643.5000   4,129.9000   3,537.3000
Cash Flow from Investing Activities
  -1,235.3180   99.3880   -340.9000   -321.1000   -3,141.7000
Cash Flow from Financing
  126.7730   -505.2810   -1,478   -67.7000   -562.2000
Decrease / Increase in Cash
  462.4280   2,868.1640   811.2000   3,711.9000   -139.7000
Employees
  3,000   3,400   3,900   -   -