-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - 38.86 bill.USD - 27.00

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
  671.6930   745.6870   927.7100   1,269.6140   1,545.8110
Intangible Assets
  -   80.0800   71.2990   21.9610   0.0000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,473.4160   2,060.8360   2,327.6250   2,447.5850   3,031.3640
Inventories
  518.5130   647.2300   966.4810   1,447.3670   1,323.6020
Accounts Receivable
  40.2190   62.3990   77.0010   132.9060   124.7690
Cash and Cash Equivalents
  1,093.5050   1,150.5170   1,259.8710   1,154.8670   2,243.9710
Current Assets
  1,807.9380   2,124.3790   2,614.8530   3,159.4530   4,060.5770
Total Assets
  3,281.3540   4,185.2150   4,942.4780   5,607.0380   7,091.9410

 

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
  79.9970   172.2460   289.7280   172.7320   348.4410
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  97.8000   76.1000   82.2000   633.3000   -
Liabilities
  1,329.1360   1,626.6490   2,202.4320   2,458.2390   2,859.8600
Share Capital
  .6210   .6260   .6160   .6110   .6060
Total Equity
  1,952.2180   2,558.5660   2,740.0460   3,148.7990   4,232.0810
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,281.3540   4,185.2150   4,942.4780   5,607.0380   7,091.9410

 

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
  3,979.2960   4,401.8790   6,256.6170   8,110.5180   9,619.2780
Depreciation (total)
  161.9330   185.4780   224.2060   291.7910   379.3840
Operating Result
  889.1100   819.9860   1,333.3550   1,328.4080   2,132.6760
Interest Income
  -   -   -   -   -
Income Before Taxes
  897.3930   819.3500   1,333.8690   1,332.5710   2,175.7350
Income Taxes
  251.7970   230.4370   358.5470   477.7710   625.5450
Minority Interests Profit
  -   -   -   -   -
Net Income
  645.5960   588.9130   975.3220   854.8000   1,550.1900

 

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
  4.9500   4.5200   7.5200   6.7000   12.2300
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
  669.3160   803.3360   1,389.1080   966.4630   2,296.1640
Cash Flow from Investing Activities
  -278.4080   -695.5320   -427.8910   -569.9370   -654.1320
Cash Flow from Financing
  -177.1730   -80.7880   -844.9870   -467.4870   -548.8280
Decrease / Increase in Cash
  212.1850   57.0120   109.3540   -105.0040   1,089.1040
Employees
  15,700   19,000   25,000   29,000   -