2024-04-25  9:59:47 PM Chg. +3.10 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
140.20USD +2.26% 30,417
Turnover: 4.26 mill.
-Bid Size: - -Ask Size: - 9.25 bill.USD 1.13% 32.30

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
  1,087.6780   1,198.7480   1,275.8770   1,343.6640   1,478.0630
Intangible Assets
  291.0840   344.3090   362.3430   315.7440   283.2110
Long-Term Investments
  8.3960   50.0870   59.4850   52.3080   49.2030
Fixed Assets
  2,270.8780   2,621.0580   2,783.1560   2,773.1670   2,902.6110
Inventories
  375.7950   379.3790   441.4640   486.8060   513.0530
Accounts Receivable
  558.4280   566.6230   671.3500   676.9870   677.8220
Cash and Cash Equivalents
  241.9700   300.1370   122.9250   141.7320   223.6430
Current Assets
  1,291.2410   1,368.9950   1,358.2080   1,430.2910   1,549.2790
Total Assets
  3,562.1190   3,990.0530   4,141.3640   4,203.4580   4,451.8900

 

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
  -   -   -   -   -
Long-term debt
  1,085.4530   1,054.9980   907.0240   1,052.5970   681.1880
Liabilities to Banks
  -   -   -   -   -
Provisions
  614.4000   -   -   -   -
Liabilities
  1,989.8670   2,139.2680   2,156.7640   2,135.2540   2,130.5920
Share Capital
  .6860   .6950   .7040   .7090   .7170
Total Equity
  1,572.2520   1,850.7850   1,984.6000   2,068.2040   2,321.2980
Minority Interests
  .3360   .3960   15.1930   14.2690   14.4740
Total liabilities equity
  3,562.1190   3,990.0530   4,141.3640   4,203.4580   4,451.8900

 

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
  2,859.7320   2,929.3400   3,227.2210   3,322.2490   3,487.4500
Depreciation (total)
  194.5520   220.3000   234.8530   233.7060   248.5930
Operating Result
  371.6930   339.4980   347.3480   379.2730   404.0190
Interest Income
  -31.3150   -32.2860   -26.6160   -38.1270   -36.0450
Income Before Taxes
  342.0690   301.1550   321.6550   334.7040   374.8250
Income Taxes
  99.8420   87.0650   78.0170   95.1490   90.6490
Minority Interests Profit
  -.0250   -.0500   .4590   -.2670   .3110
Net Income
  242.2020   214.0400   244.0970   239.2880   284.4870

 

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
  3.8100   3.3200   3.7200   3.6600   4.3400
Dividend per Share
  1.4200   1.4400   1.5000   1.5200   1.5800

 

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
  514.4570   570.1530   363.4430   478.6170   575.2390
Cash Flow from Investing Activities
  -336.2680   -451.9780   -457.2390   -295.6420   -324.4630
Cash Flow from Financing
  -197.1350   -73.7230   -81.5180   -162.0960   -171.5540
Decrease / Increase in Cash
  -19.8500   57.9970   -182.0450   19.8070   81.4110
Employees
  14,000   -   -   -   -