2024-12-20  9:59:56 PM Chg. +2.11 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
467.30USD +0.45% 18,610
Turnover: 8.71 mill.
-Bid Size: - -Ask Size: - 21.77 bill.USD - 24.85

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  442.8000   442.6000   487.9000   489.3000   827.5000
Intangible Assets
  398.9000   344.3000   430.8000   409.7000   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,834.5000   2,694.9000   3,266.1000   3,362.2000   12,000.9000
Inventories
  400.2000   364.3000   393.4000   347.3000   752.9000
Accounts Receivable
  478.1000   416.5000   460.4000   402   767.7000
Cash and Cash Equivalents
  70.9000   142.5000   199.5000   673.1000   474.7000
Current Assets
  1,011.9000   1,114.4000   1,313.7000   1,722.6000   2,429.4000
Total Assets
  3,846.4000   3,809.3000   4,579.8000   5,084.8000   14,430.3000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  191.7000   227.8000   271.1000   229.1000   469.5000
Long-term debt
  1,069.3000   612.3000   750   680.9000   4,099.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  345.3000   354.7000   391.5000   -   -
Liabilities
  1,899.1000   1,579.6000   1,865.1000   1,856.2000   6,808.3000
Share Capital
  .4000   .4000   .4000   .4000   .5000
Total Equity
  1,947.3000   2,229.7000   2,714.7000   3,228.6000   7,622
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  3,846.4000   3,809.3000   4,579.8000   5,084.8000   14,430.3000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  2,603.8000   2,901.8000   3,163.6000   3,086.2000   4,614.3000
Depreciation (total)
  -   -   -   -   149.3000
Operating Result
  335.6000   416.6000   491.7000   480.1000   624.3000
Interest Income
  -33.1000   -25.5000   -21   -15.3000   -104.2000
Income Before Taxes
  287   393.9000   473.7000   469.7000   533.8000
Income Taxes
  59.8000   60.1000   71.4000   67.8000   88.5000
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  227.2000   333.8000   402.3000   401.9000   445.3000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  6.4500   9.3200   11.0800   10.9500   10.3100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  374.7000   446.9000   482.1000   618.9000   824.6000
Cash Flow from Investing Activities
  -831.2000   -88.6000   -571.9000   -99.4000   -3,824.3000
Cash Flow from Financing
  414.1000   -271.3000   141.7000   -61.8000   2,807.1000
Decrease / Increase in Cash
  -27.7000   71.6000   57   473.6000   -198.4000
Employees
  10,340   10,850   11,790   -   -