2024-04-26  9:59:58 PM Chg. +0.92 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
60.13USD +1.55% 26,805
Turnover: 1.61 mill.
-Bid Size: - -Ask Size: - 14.78 bill.USD - 47.74

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
  212.9000   241.4000   251.8000   233.2000   219
Intangible Assets
  744.3000   678.7000   580.1000   506.6000   498.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,687.3000   5,428.9000   5,595.5000   5,649   5,750.8000
Inventories
  298   312.1000   301.7000   363.3000   402.5000
Accounts Receivable
  512.6000   608.2000   620.5000   624.8000   643.3000
Cash and Cash Equivalents
  172.5000   189.2000   237.7000   325.7000   271
Current Assets
  1,089.1000   1,211.8000   1,281.4000   1,450.6000   1,518.2000
Total Assets
  5,776.4000   6,640.7000   6,876.9000   7,099.6000   7,269

 

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
  147.6000   159.3000   143.2000   207.3000   175.5000
Long-term debt
  1,712.3000   1,624.2000   1,291.4000   1,293.2000   1,220
Liabilities to Banks
  -   -   -   -   -
Provisions
  73.8000   318.2000   -   -   -
Liabilities
  3,101.6000   3,520.3000   3,278.3000   3,154.9000   3,218.8000
Share Capital
  .3000   .2000   .3000   .3000   .2000
Total Equity
  2,674.8000   3,120.4000   3,598.6000   3,944.7000   4,050.2000
Minority Interests
  .4000   1.4000   1.7000   0.0000   0.0000
Total liabilities equity
  5,776.4000   6,640.7000   6,876.9000   7,099.6000   7,269

 

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
  3,108.4000   3,264.3000   3,147.7000   3,659.1000   3,676.3000
Depreciation (total)
  76.4000   73.7000   65.5000   50.9000   46.6000
Operating Result
  320.7000   375.9000   419.8000   561   510.9000
Interest Income
  -73.2000   -82.4000   -77.6000   -65.4000   -71.1000
Income Before Taxes
  278   344.8000   395   574.6000   569.1000
Income Taxes
  -5.3000   -169.7000   4.4000   81.8000   119.4000
Minority Interests Profit
  .5000   .2000   .7000   .1000   0.0000
Net Income
  282.8000   514.3000   389.9000   492.7000   449.7000

 

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
  1.1300   2.0500   1.5600   1.9600   1.8100
Dividend per Share
  -   -   -   -   -

 

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
  486.7000   585   672   750.5000   391.2000
Cash Flow from Investing Activities
  -1,649.6000   -275.3000   -231.8000   -203.5000   -226.3000
Cash Flow from Financing
  989.4000   -292.6000   -400.3000   -447.7000   -199
Decrease / Increase in Cash
  -186   16.7000   48.5000   88   -54.7000
Employees
  11,287   11,484   -   -   -