2024-05-29  10:10:00 PM Chg. -0.86 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
43.74USD -1.93% 209,916
Turnover: 6.1 mill.
43.15Bid Size: 100 46.50Ask Size: 800 3.99 bill.USD 2.29% 52.70

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
  495.4000   407.4000   694.9000   676.1000   1,049.2000
Intangible Assets
  423.4000   469.3000   1,008.5000   925.2000   1,597.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,724.5000   1,760   3,268.4000   3,170.2000   4,515.3000
Inventories
  344.7000   260.9000   327.5000   461.1000   372.7000
Accounts Receivable
  413.4000   330   516.6000   642.3000   440.6000
Cash and Cash Equivalents
  170.9000   864.7000   649.5000   601.2000   641.1000
Current Assets
  998.8000   1,513.3000   1,602.1000   1,827   1,569.7000
Total Assets
  2,723.3000   3,273.3000   4,870.5000   4,997.2000   6,085

 

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
  399   287.7000   471.7000   553.9000   454.4000
Long-term debt
  1,336.2000   1,210.9000   1,854   1,850.3000   2,176.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  69.3000   63.5000   -   -   -
Liabilities
  2,182.7000   2,220.6000   3,158.8000   3,206.7000   3,732.2000
Share Capital
  1.2000   1.2000   1.2000   1.2000   1.2000
Total Equity
  540.6000   1,052.7000   1,711.7000   1,790.5000   2,352.8000
Minority Interests
  .6000   .8000   14.6000   15.8000   18.3000
Total liabilities equity
  2,723.3000   3,273.3000   4,870.5000   4,997.2000   6,085

 

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
  3,533.4000   2,862.7000   3,242.1000   4,818.8000   3,396.9000
Depreciation (total)
  88.5000   87.5000   111.8000   144.2000   157.6000
Operating Result
  273.7000   156.8000   189.3000   381.2000   243.3000
Interest Income
  -62.8000   -59.5000   -74.6000   -75.3000   -119.8000
Income Before Taxes
  197.2000   109.4000   139   304.6000   63.8000
Income Taxes
  36.4000   33.7000   5.2000   74   -19.3000
Minority Interests Profit
  .3000   -.2000   -1.8000   .2000   -.3000
Net Income
  159.8000   588.6000   131.6000   230.8000   703.1000

 

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
  2.0100   7.6200   1.4600   2.5300   7.7100
Dividend per Share
  0.7200   0.7880   0.8200   0.8750   0.9600

 

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
  253.7000   300.8000   221.6000   233.8000   398.4000
Cash Flow from Investing Activities
  -170.3000   611.9000   -1,431.6000   -150.2000   -504
Cash Flow from Financing
  -148.1000   -218.3000   982   -114.6000   166.4000
Decrease / Increase in Cash
  -72.7000   693.8000   -215.2000   -48.3000   39.9000
Employees
  6,600   5,600   -   -   -