07/11/2024  21:59:57 Chg. +0.23 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
80.29USD +0.29% 73,400
Turnover: 5.92 mill.
-Bid Size: - -Ask Size: - 11.45 bill.USD 1.59% 16.03

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
  1,535   1,524   1,579.2000   2,808   3,582.8000
Intangible Assets
  38.3000   36.9000   33.7000   110.2000   104.9000
Long-Term Investments
  250.2000   310.2000   257.4000   43.5000   -
Fixed Assets
  2,359.7000   2,427.7000   2,480.2000   4,392.6000   5,277
Inventories
  486.7000   513.5000   574.4000   932   1,138.6000
Accounts Receivable
  342.1000   366.9000   447.3000   724.2000   743.6000
Cash and Cash Equivalents
  1,364   783.5000   525   304.8000   71.4000
Current Assets
  2,302.6000   1,781.7000   1,659.6000   2,127.2000   2,090
Total Assets
  4,662.3000   4,209.4000   4,139.8000   6,519.8000   7,367

 

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
  244.4000   359.3000   402.6000   636.6000   833.8000
Long-term debt
  2,992.6000   2,705.4000   2,695.8000   3,248.4000   3,440.7000
Liabilities to Banks
  498.7000   0.0000   0.0000   -   -
Provisions
  385.5000   386.6000   436.8000   -   -
Liabilities
  4,422.3000   3,728.8000   3,779.3000   5,108.5000   5,579.2000
Share Capital
  147   147.6000   148   150.3000   150.7000
Total Equity
  240   480.6000   360.5000   1,411.3000   1,787.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,662.3000   4,209.4000   4,139.8000   6,519.8000   7,367

 

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
  3,792.4000   3,670.9000   4,098.9000   5,350.6000   6,467.6000
Depreciation (total)
  -   -   -   -   -
Operating Result
  556.9000   474.8000   444.4000   882.1000   1,065.3000
Interest Income
  108   118.3000   161   109.2000   135.8000
Income Before Taxes
  448.9000   356.5000   283.4000   772.9000   929.5000
Income Taxes
  -112.3000   -90.5000   -71.8000   -224.6000   -230
Minority Interests Profit
  -   -   -   -   -
Net Income
  365.9000   317.8000   200.9000   1,008.9000   725.5000

 

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
  2.5000   2.1700   1.3800   6.9800   5.0100
Dividend per Share
  0.8600   0.9300   0.9600   1.0500   1.2800

 

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
  574   553.2000   418.1000   761.7000   798.2000
Cash Flow from Investing Activities
  -346   -162.5000   -310.5000   -1,340.9000   -984.1000
Cash Flow from Financing
  1,125   -974   -363.4000   340.8000   -48
Decrease / Increase in Cash
  1,351.8000   -580.5000   -258.5000   -220.2000   -233.4000
Employees
  7,700   7,800   8,000   -   -