2024-04-25  9:59:57 PM Chg. -1.34 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
194.60USD -0.68% 15,684
Turnover: 3.05 mill.
-Bid Size: - -Ask Size: - 10.5 bill.USD - 27.85

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
  1,588.1510   1,525.2980   1,863.1750   1,980.3020   2,193.3180
Intangible Assets
  419.0660   386.6200   644.9120   620.7820   602.7970
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,707.9960   2,605.7980   3,912.5280   4,095.9460   4,330.6500
Inventories
  -   220.4980   250.6920   324.9940   327.5110
Accounts Receivable
  644.7380   611.5340   792.7340   964.6030   983.1110
Cash and Cash Equivalents
  371.9910   519.1010   452.5750   492.6030   444.6980
Current Assets
  1,400.9080   1,525.7220   1,741.1710   2,033.7610   2,052.2190
Total Assets
  4,108.9040   4,131.5200   5,653.6990   6,129.7070   6,382.8690

 

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
  298.3750   195.8780   359.8660   446.6290   451.8060
Long-term debt
  1,554.1160   1,549.6410   2,517.0240   2,414.8280   2,291.7170
Liabilities to Banks
  -   -   -   -   -
Provisions
  277.3000   -   -   -   -
Liabilities
  2,839.0910   2,789.9690   4,139.8120   4,207.3850   4,135.3630
Share Capital
  .5580   .5480   .5440   .5410   .5390
Total Equity
  1,269.8130   1,341.5510   1,513.8870   1,922.3220   2,247.5060
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,108.9040   4,131.5200   5,653.6990   6,129.7070   6,382.8690

 

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
  3,412.1900   3,144.0970   3,805.5660   5,166.6050   5,409.1520
Depreciation (total)
  300.7250   292.9150   298.1350   347.5940   365.7610
Operating Result
  229.4560   251.3360   347.8870   634.7470   612.4390
Interest Income
  -   -73.1200   -77.6570   -107.6630   -108.5950
Income Before Taxes
  148.2390   174.5500   269.7150   537.9980   503.2790
Income Taxes
  50.4990   39.7130   66.4680   126.2540   125.4230
Minority Interests Profit
  -   -   -   -   -
Net Income
  97.7400   134.8370   203.2470   411.7440   377.8560

 

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
  1.7500   2.4300   3.7300   7.5900   6.9900
Dividend per Share
  -   -   -   -   -

 

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
  413.1920   430.5970   545.9970   626.2140   734.5520
Cash Flow from Investing Activities
  -217.8560   -199.4600   -1,507.6020   -388.9440   -575.0500
Cash Flow from Financing
  -53.4250   -88.9460   898.2490   -187.3150   -208.8910
Decrease / Increase in Cash
  145.4840   147.1100   -66.5260   40.0280   -47.9050
Employees
  14,400   -   -   -   -