2024-11-06  9:59:57 PM Chg. -6.15 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
313.16USD -1.93% 155,019
Turnover: 48.77 mill.
-Bid Size: - -Ask Size: - 36.84 bill.USD - 25.60

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
  567.2370   671.6930   745.6870   927.7100   1,269.6140
Intangible Assets
  0.0000   -   80.0800   71.2990   21.9610
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  655.4290   1,473.4160   2,060.8360   2,327.6250   2,447.5850
Inventories
  404.8420   518.5130   647.2300   966.4810   1,447.3670
Accounts Receivable
  35.7860   40.2190   62.3990   77.0010   132.9060
Cash and Cash Equivalents
  881.3200   1,093.5050   1,150.5170   1,259.8710   1,154.8670
Current Assets
  1,429.2820   1,807.9380   2,124.3790   2,614.8530   3,159.4530
Total Assets
  2,084.7110   3,281.3540   4,185.2150   4,942.4780   5,607.0380

 

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
  95.5330   79.9970   172.2460   289.7280   172.7320
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  30   97.8000   76.1000   82.2000   633.3000
Liabilities
  638.7360   1,329.1360   1,626.6490   2,202.4320   2,458.2390
Share Capital
  .6080   .6210   .6260   .6160   .6110
Total Equity
  1,445.9750   1,952.2180   2,558.5660   2,740.0460   3,148.7990
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,084.7110   3,281.3540   4,185.2150   4,942.4780   5,607.0380

 

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
  3,288.3190   3,979.2960   4,401.8790   6,256.6170   8,110.5180
Depreciation (total)
  122.4840   161.9330   185.4780   224.2060   291.7910
Operating Result
  705.8360   889.1100   819.9860   1,333.3550   1,328.4080
Interest Income
  -   -   -   -   -
Income Before Taxes
  715.2500   897.3930   819.3500   1,333.8690   1,332.5710
Income Taxes
  231.4490   251.7970   230.4370   358.5470   477.7710
Minority Interests Profit
  -   -   -   -   -
Net Income
  483.8010   645.5960   588.9130   975.3220   854.8000

 

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
  3.6300   4.9500   4.5200   7.5200   6.7000
Dividend per Share
  -   -   -   -   -

 

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
  742.7790   669.3160   803.3360   1,389.1080   966.4630
Cash Flow from Investing Activities
  -242.7940   -278.4080   -695.5320   -427.8910   -569.9370
Cash Flow from Financing
  -590.2140   -177.1730   -80.7880   -844.9870   -467.4870
Decrease / Increase in Cash
  -109.1810   212.1850   57.0120   109.3540   -105.0040
Employees
  13,400   15,700   19,000   25,000   29,000