11/8/2024  9:59:56 PM Chg. +1.17 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
62.26USD +1.92% 67,022
Turnover: 4.14 mill.
-Bid Size: - -Ask Size: - 7.09 bill.USD 1.09% 14.85

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  1,571.0670   1,566.1230   1,910.8710   2,409.3600   2,577.1360
Intangible Assets
  -   -   257.4090   259.1610   234.8690
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,867.6250   1,901.8430   2,795.5590   3,494.9390   3,525.0710
Inventories
  625.3930   935.3870   1,169.6960   1,035.5820   971.7550
Accounts Receivable
  880.7280   1,105.5800   1,358.9070   1,240.2170   1,158.9460
Cash and Cash Equivalents
  542.1030   497.7450   672.5960   592.3320   857.9220
Current Assets
  2,214.1030   2,736.8280   3,441.4680   3,144.1550   3,292.7680
Total Assets
  4,081.7280   4,638.6710   6,237.0270   6,639.0940   6,817.8390

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  266.1020   450.7230   428.0550   364.3900   350.5500
Long-term debt
  1,065.5360   1,015.4150   1,113.2490   1,114.2840   1,150.8350
Liabilities to Banks
  -   -   -   -   -
Provisions
  130.8000   -   -   -   -
Liabilities
  2,192.3150   2,343.5620   2,950.5980   2,517.9800   2,517.8150
Share Capital
  1.2900   1.2900   1.2900   1.2900   1.2900
Total Equity
  1,889.4130   2,295.1090   3,286.4290   4,121.1140   4,300.0240
Minority Interests
  .2120   .2320   .2320   .2410   .2480
Total liabilities equity
  4,081.7280   4,638.6710   6,237.0270   6,639.0940   6,817.8390

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  5,476.4860   6,729.7600   8,913.4810   8,799.5330   7,925.9720
Depreciation (total)
  165.7580   167.6130   175.0240   218.8300   280.3670
Operating Result
  -   -   -   -   -
Interest Income
  -61.8370   -51.9040   -50.7090   -40.1270   -47.8930
Income Before Taxes
  370.7780   534.0180   1,515.1470   1,121.9670   635.6710
Income Taxes
  92.4760   121.1530   297.8850   262.2070   150.1800
Minority Interests Profit
  -   -   -   -   -
Net Income
  279.5030   412.8650   1,217.2620   859.7600   485.4910

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  2.3500   3.4300   10.0900   7.3400   4.1900
Dividend per Share
  0.4800   0.4800   0.5600   0.6400   0.6800

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  791.2040   228.4740   700.3090   1,344.1030   899.7080
Cash Flow from Investing Activities
  -192.9380   -162.1290   -684.7150   -835.2270   -323.0020
Cash Flow from Financing
  -247.7900   -109.3900   165.3050   -599.4790   -313.7590
Decrease / Increase in Cash
  351.2350   -43.8350   178.1140   -83.5260   263.8380
Employees
  11,297   -   -   -   -