2024-05-02  5:51:03 PM Chg. -0.15 Volume Bid5:51:42 PM Ask5:51:42 PM Market Capitalization Dividend Y. P/E Ratio
204.89USD -0.07% 112,449
Turnover: 15.37 mill.
204.75Bid Size: 400 205.03Ask Size: 200 37.51 bill.USD 0.90% 190.98

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  1,064.3000   915.9000   1,010.5000   1,031.5820   1,111.8550
Intangible Assets
  0.0000   0.0000   0.0000   604.6140   565.4730
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   4,019.3360   4,216.8310
Inventories
  192.8000   197.8000   205.7000   208.2430   248.2590
Accounts Receivable
  471.5000   483.5000   528.1000   564.8300   586.4810
Cash and Cash Equivalents
  248.8000   282.9000   201.5000   220.6330   319.5810
Current Assets
  972.5000   1,017.8000   989.7000   1,053.7350   1,208.7510
Total Assets
  5,346.4000   4,924.5000   5,200.3000   5,073.0710   5,425.5820

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  139.6000   133.5000   135.9000   152.9130   149.3410
Long-term debt
  -   -   -   1,183.2270   1,150.5210
Liabilities to Banks
  -   -   -   -   -
Provisions
  268.5000   186.4000   160.4000   166.5000   194.1000
Liabilities
  2,307.5000   2,114.4000   1,887.3000   1,887.2730   2,018.8580
Share Capital
  2,151.7190   2,085.1340   2,048.0370   1,998.5640   1,982.1640
Total Equity
  3,038.9000   2,810   3,217.3000   3,185.7980   3,406.7240
Minority Interests
  15.9000   11.4000   11.3000   7.9880   12.8480
Total liabilities equity
  5,346.4000   4,924.5000   5,200.3000   5,073.0710   5,425.5820

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  2,238.8000   2,612.8000   2,620   2,782.1700   3,030.8950
Depreciation (total)
  -   -   -   225.9210   197.2350
Operating Result
  212.9000   227.6000   403.5000   411.4650   536.9730
Interest Income
  -42.7000   -44.5000   -50.6000   -45.0150   -40.2790
Income Before Taxes
  171.9000   184.6000   355   369.4700   498.6810
Income Taxes
  60.3000   74   63.4000   64.3940   90.8760
Minority Interests Profit
  -.8000   -.7000   -.7000   1.0250   .2000
Net Income
  110.8000   110   290.9000   304.0510   407.6050

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.5700   1.2900   3.4200   3.5900   4.8100
Dividend per Share
  0.9800   1.0900   1.2100   1.3300   1.4500

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  254.7000   424.1000   457.6000   539.5050   590.5590
Cash Flow from Investing Activities
  -729.6000   -104.3000   -203.8000   -213.2240   -319.7350
Cash Flow from Financing
  560.3000   -267.1000   -356.2000   -294.7920   -163.1460
Decrease / Increase in Cash
  81.2000   34.1000   -81.4000   19.0990   98.9480
Employees
  14,000   12,000   12,000   12,000   13,000