2024-04-25  9:38:00 PM Chg. -0.67 Volume Bid9:38:00 PM Ask9:38:00 PM Market Capitalization Dividend Y. P/E Ratio
39.37USD -1.66% 2.87 mill.
Turnover: 93.84 mill.
39.36Bid Size: 1,400 39.37Ask Size: 500 9.04 bill.USD 3.04% 9.95

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
  938.8000   775.2000   678.1000   544.4000   564.5000
Intangible Assets
  1,711.9000   1,379.4000   1,373.4000   1,366.6000   1,360.1000
Long-Term Investments
  .1000   .1000   -   -   -
Fixed Assets
  4,320.5000   5,371.1000   5,007.1000   4,691.5000   4,753.3000
Inventories
  778.3000   736.9000   734.8000   994.2000   919.5000
Accounts Receivable
  298.1000   193.3000   200.2000   252.3000   211.5000
Cash and Cash Equivalents
  969.2000   1,426.3000   2,007.7000   789.8000   726.1000
Current Assets
  2,556.8000   2,553.1000   3,375.3000   2,573.8000   2,363.5000
Total Assets
  6,877.3000   7,924.2000   8,382.4000   7,265.3000   7,116.8000

 

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
  243.6000   130.8000   445.2000   520.7000   416.9000
Long-term debt
  1,601.9000   1,587.9000   1,590.7000   1,659.2000   1,635.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  673.6000   666.1000   865.1000   -   -
Liabilities
  3,363.9000   5,647.8000   5,123.1000   4,979.8000   4,839
Share Capital
  2.9000   2.8000   2.8000   2.4000   2.3000
Total Equity
  3,513.4000   2,276.4000   3,259.3000   2,285.5000   2,277.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,877.3000   7,924.2000   8,382.4000   7,265.3000   7,116.8000

 

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
  6,027.1000   4,961.4000   5,746.3000   6,684.5000   6,660.9000
Depreciation (total)
  268.2000   248.3000   218.7000   195.3000   182.2000
Operating Result
  814.1000   -550.8000   968   1,175.8000   1,172.4000
Interest Income
  47.9000   60.1000   71.4000   58.7000   27.6000
Income Before Taxes
  766.2000   -624.2000   897.3000   1,047   1,143.1000
Income Taxes
  122.8000   27.9000   63.1000   190.7000   207.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  643.4000   -652.1000   834.2000   856.3000   936

 

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
  2.2200   -2.3400   3.0000   3.2400   3.9600
Dividend per Share
  1.3500   1.0125   0.0000   1.0000   1.2000

 

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
  791.7000   407   1,323.7000   853.2000   975.2000
Cash Flow from Investing Activities
  -574.2000   44.3000   -91   -253.6000   5.7000
Cash Flow from Financing
  -484.9000   5.9000   -666   -1,778.1000   -1,035.9000
Decrease / Increase in Cash
  -274.2000   457.1000   581.4000   -1,217.9000   -63.7000
Employees
  21,000   17,300   16,400   -   -