2024-04-25  9:59:49 PM Chg. -0.12 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
24.90USD -0.46% 30,863
Turnover: 770,189.43
-Bid Size: - -Ask Size: - 5.24 bill.USD 3.66% 42.91

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
  717.8220   699.3930   798.7280   849.3250   962.9810
Intangible Assets
  750.2070   714.9180   695.4320   664.3810   657.7420
Long-Term Investments
  4.4080   5.6410   11.3690   12.4930   21.7990
Fixed Assets
  2,623.8580   2,484.8200   2,507.1950   2,508.0540   2,739.2400
Inventories
  127.0590   125.2290   134.9800   168.6970   184.4970
Accounts Receivable
  285.6060   300.0010   305.1960   349.4770   328.2460
Cash and Cash Equivalents
  11.0440   307.4760   185.8710   165.1340   22.5270
Current Assets
  553.9180   838.2030   746.1180   804.9400   687.7130
Total Assets
  3,177.7760   3,323.0230   3,253.3130   3,312.9940   3,426.9530

 

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
  233.0110   225.9180   268.5000   343.3800   318.6000
Long-term debt
  882.1680   963.6930   892.5190   891.9580   1,048.1670
Liabilities to Banks
  -   -   -   -   -
Provisions
  351.8000   -   -   -   -
Liabilities
  1,914.3460   1,950.0290   1,842.0390   1,869.7040   2,075.1710
Share Capital
  .1990   .1990   .1990   .1990   .1990
Total Equity
  1,263.4300   1,372.9940   1,411.2740   1,443.2900   1,351.7820
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,177.7760   3,323.0230   3,253.3130   3,312.9940   3,426.9530

 

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
  4,123.9740   4,387.9910   4,330.7670   4,805.8220   5,090.8300
Depreciation (total)
  144.2280   141.3840   136.5590   141.9570   151.7090
Operating Result
  225.4280   321.4880   294.9200   303.2150   172.8700
Interest Income
  -11.0970   -12.0940   -8.0010   -5.2770   -16.0320
Income Before Taxes
  212.0830   200.7110   270.7720   298.7110   157.1070
Income Taxes
  47.5450   48.3930   64.5850   70.3170   33.6910
Minority Interests Profit
  -   -   -   -   -
Net Income
  164.5380   152.3180   206.1870   228.3940   123.4160

 

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
  0.7800   0.7200   0.9700   1.0800   0.5800
Dividend per Share
  0.7500   0.7900   0.8300   0.8700   0.9100

 

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
  366.9520   454.4640   344.6100   360.8890   349.3530
Cash Flow from Investing Activities
  -97.0930   -73.9920   -191.4380   -151.0880   -403.8120
Cash Flow from Financing
  -284.1210   -84.0400   -274.7770   -222.1670   -88.1480
Decrease / Increase in Cash
  -14.2620   296.4320   -121.6050   -12.3660   -142.6070
Employees
  9,700   -   -   -   -