2024-05-17  10:10:00 PM Chg. +0.40 Volume Bid11:43:15 PM Ask11:43:15 PM Market Capitalization Dividend Y. P/E Ratio
46.06USD +0.88% 436,359
Turnover: 15.34 mill.
45.53Bid Size: 100 46.49Ask Size: 100 4.2 bill.USD 2.17% 55.49

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  461.6000   495.4000   407.4000   694.9000   676.1000
Intangible Assets
  400   423.4000   469.3000   1,008.5000   925.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,638.7000   1,724.5000   1,760   3,268.4000   3,170.2000
Inventories
  327.8000   344.7000   260.9000   327.5000   461.1000
Accounts Receivable
  392.4000   413.4000   330   516.6000   642.3000
Cash and Cash Equivalents
  243.6000   170.9000   864.7000   649.5000   601.2000
Current Assets
  1,066.6000   998.8000   1,513.3000   1,602.1000   1,827
Total Assets
  2,705.3000   2,723.3000   3,273.3000   4,870.5000   4,997.2000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  388.9000   399   287.7000   471.7000   553.9000
Long-term debt
  1,276.4000   1,336.2000   1,210.9000   1,854   1,850.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  40.3000   69.3000   63.5000   -   -
Liabilities
  2,105.9000   2,182.7000   2,220.6000   3,158.8000   3,206.7000
Share Capital
  1.2000   1.2000   1.2000   1.2000   1.2000
Total Equity
  599.4000   540.6000   1,052.7000   1,711.7000   1,790.5000
Minority Interests
  .9000   .6000   .8000   14.6000   15.8000
Total liabilities equity
  2,705.3000   2,723.3000   3,273.3000   4,870.5000   4,997.2000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  3,229.9000   3,533.4000   2,862.7000   3,242.1000   4,818.8000
Depreciation (total)
  97.4000   88.5000   87.5000   111.8000   144.2000
Operating Result
  277.5000   273.7000   156.8000   189.3000   381.2000
Interest Income
  -60.8000   -62.8000   -59.5000   -74.6000   -75.3000
Income Before Taxes
  212.3000   197.2000   109.4000   139   304.6000
Income Taxes
  38.7000   36.4000   33.7000   5.2000   74
Minority Interests Profit
  -.1000   .3000   -.2000   -1.8000   .2000
Net Income
  -57.7000   159.8000   588.6000   131.6000   230.8000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  -0.7100   2.0100   7.6200   1.4600   2.5300
Dividend per Share
  0.5800   0.7200   0.7880   0.8200   0.8750

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  202.4000   253.7000   300.8000   221.6000   233.8000
Cash Flow from Investing Activities
  -119.4000   -170.3000   611.9000   -1,431.6000   -150.2000
Cash Flow from Financing
  -72.7000   -148.1000   -218.3000   982   -114.6000
Decrease / Increase in Cash
  16.9000   -72.7000   693.8000   -215.2000   -48.3000
Employees
  6,300   6,600   5,600   -   -