2024-11-15  10:10:00 PM Chg. -2.94 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
208.43USD -1.39% 691,220
Turnover: 91.12 mill.
204.08Bid Size: 100 225.40Ask Size: 100 40.02 bill.USD 1.40% 30.92

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
  728.9210   855.5390   1,067.4780   1,147.0050   1,224.0970
Intangible Assets
  192.5210   244.3560   215.9930   178.4610   186.6010
Long-Term Investments
  1,205.4750   1,131.1750   1,268.6980   1,208.3600   1,125.1910
Fixed Assets
  3,108.9490   3,362.0220   3,592.6550   3,776.0190   4,139.4290
Inventories
  752.9080   762.0840   1,227.6090   1,515.0450   1,345.9550
Accounts Receivable
  706.7630   849.4690   843.4450   656.8470   815.2430
Cash and Cash Equivalents
  1,027.5670   1,458.4420   1,498.0580   1,279.1940   1,693.4520
Current Assets
  3,057.8500   3,669.3510   4,261.7720   3,955.1510   4,464.1400
Total Assets
  6,166.7990   7,031.3730   7,854.4270   7,731.1700   8,603.5690

 

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
  240.8310   258.8850   370.0480   212.4170   253.7900
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  217.3000   233.6000   258   -   -
Provisions
  114.8000   116.8000   117.6000   -   -
Liabilities
  1,373.3030   1,515.2570   1,740.2680   1,526.8300   1,591.5090
Share Capital
  17.9790   17.9790   17.9790   17.9790   19.5880
Total Equity
  4,793.4960   5,516.1160   6,114.1590   6,204.3400   7,012.0600
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,166.7990   7,031.3730   7,854.4270   7,731.1700   8,603.5690

 

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
  3,757.5050   4,186.5730   4,982.7950   4,860.2860   5,228.2520
Depreciation (total)
  106.1750   126.7150   154.8180   163.8530   177.5720
Operating Result
  945.5860   1,054.2400   1,218.6200   1,027.8450   1,092.1600
Interest Income
  52.8170   37.0020   28.5730   40.8260   77.3020
Income Before Taxes
  987.2220   1,103.4100   1,206.7960   1,064.9740   1,200.3560
Income Taxes
  34.7360   111.0860   124.5960   91.3890   -89.2800
Minority Interests Profit
  -   -   -   -   -
Net Income
  952.4860   992.3240   1,082.2000   973.5850   1,289.6360

 

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
  5.0100   5.1900   5.6300   5.0600   6.7400
Dividend per Share
  2.2800   2.4400   2.6800   2.9200   2.9200

 

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
  698.5490   1,135.2670   1,012.4270   788.2590   1,376.2650
Cash Flow from Investing Activities
  -450.7460   -260.5240   -475.3690   -145.1240   -332.9720
Cash Flow from Financing
  -416.0280   -461.7600   -486.7090   -840.6170   -636.5090
Decrease / Increase in Cash
  -174.1670   431.1100   40.0950   -218.9310   414.2440
Employees
  15,000   16,000   18,700   -   -