2024-05-17  10:00:00 PM Chg. +1.5500 Volume Bid11:43:22 PM Ask11:43:22 PM Market Capitalization Dividend Y. P/E Ratio
335.4800USD +0.46% 209,659
Turnover: 28.59 mill.
334.6700Bid Size: 100 535.6400Ask Size: 200 12.42 bill.USD 0.45% 27.98

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  2,252.4750   2,513.1580   2,902.9200   3,110.6260   3,323.8010
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,400.2630   2,669.4170   3,073.0870   3,320.7960   3,556.6420
Inventories
  204.9880   201.6440   241.6680   273.0400   236.0070
Accounts Receivable
  27.7010   43.2440   45.0450   37.8560   48.5000
Cash and Cash Equivalents
  75.7750   76.7170   53.6790   63.2960   78.2750
Current Assets
  325.8850   350.6850   396.8400   410.5800   387.2500
Total Assets
  2,726.1480   3,020.1020   3,469.9270   3,731.3760   3,943.8920

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  241.2070   293.9030   321.4190   335.2400   184.8000
Long-term debt
  822.8690   907.3560   1,291.7250   1,283.2750   714.5020
Liabilities to Banks
  -   -   -   -   -
Provisions
  501.7000   549.7000   444.2000   516.4000   587.6000
Liabilities
  1,642.6850   1,829.4820   2,198.7860   2,322.6070   2,300.6870
Share Capital
  -   -   -   15.6000   33.2860
Total Equity
  1,083.4630   1,190.6200   1,271.1410   1,408.7690   1,643.2050
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,726.1480   3,020.1020   3,469.9270   3,731.3760   3,943.8920

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  7,122.0860   7,506.5870   8,391.1240   9,352.9100   9,175.2960
Depreciation (total)
  170.9370   197.6290   220.9700   244.3870   251.1740
Operating Result
  -   -   -   -   -
Interest Income
  -40.1730   -41.5360   -50.9400   -55.6560   -53.4190
Income Before Taxes
  348.7060   269.6680   214.4370   263.4020   342.0480
Income Taxes
  122.7240   92.1830   -103.4660   59.5160   78.2020
Minority Interests Profit
  -   -   -   -   -
Net Income
  225.9820   177.4850   317.9030   203.8860   263.8460

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  5.7900   4.5400   8.4100   5.5500   7.1400
Dividend per Share
  0.8800   0.9600   1.0400   1.1600   1.2800

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  464.7090   459.2730   419.7970   530.6140   504.3140
Cash Flow from Investing Activities
  -394.9680   -454.7250   -609.3350   -457.8300   -466.6420
Cash Flow from Financing
  -42.5070   -3.6060   166.5000   -63.1670   -22.6930
Decrease / Increase in Cash
  27.2340   .9420   -23.0380   9.6170   14.9790
Employees
  34,997   35,014   37,205   37,000   37,153