2024-04-17  9:59:55 PM Chg. -0.58 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
125.82USD -0.46% 23,126
Turnover: 2.92 mill.
-Bid Size: - -Ask Size: - 11.01 bill.USD 1.43% 20.45

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
  276.7000   291.4000   294.9000   283.7000   308.7000
Intangible Assets
  547.1000   510.9000   487.1000   447.5000   608.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,878.6000   1,965.4000   1,924.4000   1,933.4000   2,776.6000
Inventories
  280.3000   269.9000   283.1000   380.4000   479
Accounts Receivable
  324.9000   329.8000   321.8000   283.3000   395.6000
Cash and Cash Equivalents
  283.8000   355.3000   480.4000   397.9000   288
Current Assets
  931.6000   1,001.8000   1,145   1,117.6000   1,214.6000
Total Assets
  2,810.2000   2,967.2000   3,069.4000   3,051   3,991.2000

 

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
  235   221   220.4000   259.1000   280.7000
Long-term debt
  1,409.5000   1,427.6000   1,429.4000   1,429.5000   2,081.9000
Liabilities to Banks
  35.3000   .1000   .2000   12.6000   -
Provisions
  -   -   -   -   -
Liabilities
  2,156.2000   2,206.8000   2,236.8000   2,288.6000   3,046.7000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  654   760.4000   832.6000   762.4000   944.5000
Minority Interests
  3   3   3.2000   3.3000   2.7000
Total liabilities equity
  2,810.2000   2,967.2000   3,069.4000   3,051   3,991.2000

 

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
  2,731.7000   2,854   2,719.9000   2,867.4000   3,271.9000
Depreciation (total)
  86.2000   83   81   83.1000   97.9000
Operating Result
  525.8000   565.1000   403.5000   530.2000   586.4000
Interest Income
  -54   -56   -51.1000   -50.2000   -75.9000
Income Before Taxes
  475.2000   475.2000   365.4000   524   514.5000
Income Taxes
  39.8000   73.1000   50.9000   40.7000   56.2000
Minority Interests Profit
  -.5000   .3000   .2000   .3000   .3000
Net Income
  434.9000   401.8000   314.3000   483   458

 

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
  4.5800   4.2900   3.4100   5.3700   5.2000
Dividend per Share
  0.8400   1.0800   1.2800   1.4400   1.6400

 

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
  457.8000   488.2000   490.3000   488.6000   459.5000
Cash Flow from Investing Activities
  -443.8000   -77.6000   -56.7000   -31.6000   -994.1000
Cash Flow from Financing
  -183.4000   -342.2000   -321.9000   -529.3000   437
Decrease / Increase in Cash
  -175.6000   68.1000   121.7000   -82.5000   -109.9000
Employees
  11,000   11,000   11,500   11,000   -