2024-05-08  6:59:09 PM Chg. -1.09 Volume Bid7:00:04 PM Ask7:00:04 PM Market Capitalization Dividend Y. P/E Ratio
45.23USD -2.35% 121,899
Turnover: 3.53 mill.
45.22Bid Size: 100 45.27Ask Size: 200 4.13 bill.USD 2.21% 54.54

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
  407.4000   694.9000   676.1000   1,049.2000   1,028.9000
Intangible Assets
  469.3000   1,008.5000   925.2000   1,597.6000   1,590.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,760   3,268.4000   3,170.2000   4,515.3000   4,560.9000
Inventories
  260.9000   327.5000   461.1000   372.7000   347
Accounts Receivable
  330   516.6000   642.3000   440.6000   399.9000
Cash and Cash Equivalents
  864.7000   649.5000   601.2000   641.1000   545.8000
Current Assets
  1,513.3000   1,602.1000   1,827   1,569.7000   1,407.6000
Total Assets
  3,273.3000   4,870.5000   4,997.2000   6,085   5,968.5000

 

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
  287.7000   471.7000   553.9000   454.4000   432.3000
Long-term debt
  1,210.9000   1,854   1,850.3000   2,176.7000   2,070.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  63.5000   -   -   -   -
Liabilities
  2,220.6000   3,158.8000   3,206.7000   3,732.2000   3,630.5000
Share Capital
  1.2000   1.2000   1.2000   1.2000   1.2000
Total Equity
  1,052.7000   1,711.7000   1,790.5000   2,352.8000   2,338
Minority Interests
  .8000   14.6000   15.8000   18.3000   18.8000
Total liabilities equity
  3,273.3000   4,870.5000   4,997.2000   6,085   5,968.5000

 

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
  2,862.7000   3,242.1000   4,818.8000   3,396.9000   3,142.8000
Depreciation (total)
  87.5000   111.8000   144.2000   157.6000   186.9000
Operating Result
  156.8000   189.3000   381.2000   243.3000   196.8000
Interest Income
  -59.5000   -74.6000   -75.3000   -119.8000   -115.3000
Income Before Taxes
  109.4000   139   304.6000   63.8000   87.3000
Income Taxes
  33.7000   5.2000   74   -19.3000   11
Minority Interests Profit
  -.2000   -1.8000   .2000   -.3000   -.5000
Net Income
  588.6000   131.6000   230.8000   703.1000   75.7000

 

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
  7.6200   1.4600   2.5300   7.7100   0.8300
Dividend per Share
  0.7880   0.8200   0.8750   0.9600   1.0000

 

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
  300.8000   221.6000   233.8000   398.4000   201.6000
Cash Flow from Investing Activities
  611.9000   -1,431.6000   -150.2000   -504   -94.2000
Cash Flow from Financing
  -218.3000   982   -114.6000   166.4000   -201.7000
Decrease / Increase in Cash
  693.8000   -215.2000   -48.3000   39.9000   -95.3000
Employees
  5,600   -   -   -   -