11/7/2024  9:59:54 PM Chg. +0.53 Volume Bid10:25:00 PM Ask10:25:00 PM Market Capitalization Dividend Y. P/E Ratio
210.34USD +0.25% 26,388
Turnover: 2.51 mill.
-Bid Size: - -Ask Size: - 40.39 bill.USD 1.39% 31.21

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
  663.5270   728.9210   855.5390   1,067.4780   1,147.0050
Intangible Assets
  116.0630   192.5210   244.3560   215.9930   178.4610
Long-Term Investments
  1,330.1230   1,205.4750   1,131.1750   1,268.6980   1,208.3600
Fixed Assets
  2,717.4900   3,108.9490   3,362.0220   3,592.6550   3,776.0190
Inventories
  561.8400   752.9080   762.0840   1,227.6090   1,515.0450
Accounts Receivable
  569.8330   706.7630   849.4690   843.4450   656.8470
Cash and Cash Equivalents
  1,201.7320   1,027.5670   1,458.4420   1,498.0580   1,279.1940
Current Assets
  2,665.3680   3,057.8500   3,669.3510   4,261.7720   3,955.1510
Total Assets
  5,382.8580   6,166.7990   7,031.3730   7,854.4270   7,731.1700

 

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
  204.9850   240.8310   258.8850   370.0480   212.4170
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  200.5000   217.3000   233.6000   258   -
Provisions
  92.9000   114.8000   116.8000   117.6000   -
Liabilities
  1,219.8840   1,373.3030   1,515.2570   1,740.2680   1,526.8300
Share Capital
  17.9790   17.9790   17.9790   17.9790   17.9790
Total Equity
  4,162.9740   4,793.4960   5,516.1160   6,114.1590   6,204.3400
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,382.8580   6,166.7990   7,031.3730   7,854.4270   7,731.1700

 

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
  3,347.4440   3,757.5050   4,186.5730   4,982.7950   4,860.2860
Depreciation (total)
  96.1940   106.1750   126.7150   154.8180   163.8530
Operating Result
  778.3430   945.5860   1,054.2400   1,218.6200   1,027.8450
Interest Income
  47.1470   52.8170   37.0020   28.5730   40.8260
Income Before Taxes
  823.2470   987.2220   1,103.4100   1,206.7960   1,064.9740
Income Taxes
  129.1670   34.7360   111.0860   124.5960   91.3890
Minority Interests Profit
  -   -   -   -   -
Net Income
  694.0800   952.4860   992.3240   1,082.2000   973.5850

 

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
  3.6800   5.0100   5.1900   5.6300   5.0600
Dividend per Share
  2.1200   2.2800   2.4400   2.6800   2.9200

 

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
  919.5200   698.5490   1,135.2670   1,012.4270   788.2590
Cash Flow from Investing Activities
  -307.5030   -450.7460   -260.5240   -475.3690   -145.1240
Cash Flow from Financing
  -286.1610   -416.0280   -461.7600   -486.7090   -840.6170
Decrease / Increase in Cash
  310.0460   -174.1670   431.1100   40.0950   -218.9310
Employees
  13,000   15,000   16,000   18,700   -