2024-05-02  3:40:46 PM Chg. 0.00 Volume Bid3:40:59 PM Ask3:40:59 PM Market Capitalization Dividend Y. P/E Ratio
205.04USD 0.00% 18,890
Turnover: 3.5 mill.
204.80Bid Size: 200 205.28Ask Size: 100 37.7 bill.USD 0.90% 191.95

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
  1,010.5000   1,031.5820   1,111.8550   1,235.4000   1,552.5760
Intangible Assets
  0.0000   604.6140   565.4730   898.4060   3,328.5370
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   4,019.3360   4,216.8310   5,362.7170   9,544.5970
Inventories
  205.7000   208.2430   248.2590   315.0670   574.9990
Accounts Receivable
  528.1000   564.8300   586.4810   609.4060   799.0410
Cash and Cash Equivalents
  201.5000   220.6330   319.5810   220.5310   348.3200
Current Assets
  989.7000   1,053.7350   1,208.7510   1,211.7540   1,878.9970
Total Assets
  5,200.3000   5,073.0710   5,425.5820   6,574.4710   11,423.5940

 

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
  135.9000   152.9130   149.3410   156.9500   225.7370
Long-term debt
  -   1,183.2270   1,150.5210   1,650.5400   2,945.4810
Liabilities to Banks
  -   -   -   -   -
Provisions
  160.4000   166.5000   194.1000   287.2000   -
Liabilities
  1,887.3000   1,887.2730   2,018.8580   2,683.0030   4,878.9570
Share Capital
  2,048.0370   1,998.5640   1,982.1640   2,002.8250   4,742.9200
Total Equity
  3,217.3000   3,185.7980   3,406.7240   3,891.4680   6,544.6370
Minority Interests
  11.3000   7.9880   12.8480   10.4780   12.2810
Total liabilities equity
  5,200.3000   5,073.0710   5,425.5820   6,574.4710   11,423.5940

 

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
  2,620   2,782.1700   3,030.8950   3,107.5190   4,585.0640
Depreciation (total)
  -   225.9210   197.2350   219.2370   553.1040
Operating Result
  403.5000   411.4650   536.9730   548.3680   425.6180
Interest Income
  -50.6000   -45.0150   -40.2790   -37.1800   -89.5930
Income Before Taxes
  355   369.4700   498.6810   517.5330   314.5030
Income Taxes
  63.4000   64.3940   90.8760   120.6630   71.6330
Minority Interests Profit
  -.7000   1.0250   .2000   -.5300   -1.0180
Net Income
  290.9000   304.0510   407.6050   397.4000   243.8880

 

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
  3.4200   3.5900   4.8100   4.6600   2.5000
Dividend per Share
  1.2100   1.3300   1.4500   1.5700   1.6900

 

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
  457.6000   539.5050   590.5590   689.6400   684.8110
Cash Flow from Investing Activities
  -203.8000   -213.2240   -319.7350   -1,154.1590   -666.5590
Cash Flow from Financing
  -356.2000   -294.7920   -163.1460   345.6200   115.8300
Decrease / Increase in Cash
  -81.4000   19.0990   98.9480   -99.0500   127.7890
Employees
  12,000   12,000   13,000   13,000   -