2024-04-30  10:00:00 PM Chg. -0.5200 Volume Bid12:11:24 AM Ask12:11:24 AM Market Capitalization Dividend Y. P/E Ratio
34.2000USD -1.50% 859,798
Turnover: 19.45 mill.
33.0000Bid Size: 100 33.7500Ask Size: 300 2.17 bill.USD 1.61% 19.32

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
  1,487.5620   1,526.2760   1,543.2580   1,613.2430   1,825.2760
Intangible Assets
  -   -   -   55.3150   81.5020
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,626.8460   1,677.5300   1,699.7600   1,972.5000   2,334.6400
Inventories
  10.0600   9.2430   12.0620   11.1400   14.5270
Accounts Receivable
  337.9270   322.8000   341.1000   460.5000   518.8000
Cash and Cash Equivalents
  33.9300   26.4180   29.3340   54.1960   107.2400
Current Assets
  456.6580   466.3340   456.9160   631.2130   762.6150
Total Assets
  2,083.5040   2,143.8640   2,156.6760   2,603.7130   3,097.2550

 

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
  97.7810   94.6340   83.2630   93.9870   124.4830
Long-term debt
  50   225   175   422.5000   687.5000
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  233.5000   249.7000   -   -   -
Liabilities
  818.7510   1,032.8560   961.6360   1,276.1630   1,653.6200
Share Capital
  .8050   .8050   .8050   .8050   .8050
Total Equity
  1,264.7530   1,111.0080   1,195.0400   1,327.5500   1,443.6350
Minority Interests
  -   -   -   35.9470   38.6990
Total liabilities equity
  2,083.5040   2,143.8640   2,156.6760   2,603.7130   3,097.2550

 

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
  2,457.9140   2,463.7010   2,372.1780   2,734.3720   3,289.9780
Depreciation (total)
  230.1510   249.5270   263.2860   -   -
Operating Result
  224.2150   225.4720   227.4380   309.1460   323.0760
Interest Income
  .0420   3.5280   2.5810   3.2120   10.0970
Income Before Taxes
  223.8810   221.9060   224.6940   346.0150   324.7860
Income Taxes
  55.7330   54.9620   55.6160   84.5370   79.2060
Minority Interests Profit
  -   -   -   -2.4260   -4.3240
Net Income
  168.1480   166.9440   169.0780   259.0520   241.2560

 

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
  2.3500   2.4000   2.4500   3.8400   3.7600
Dividend per Share
  0.3400   4.1100   0.3600   0.4600   0.5100

 

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
  418.1590   426.6440   445.9090   332.8190   448.7110
Cash Flow from Investing Activities
  -331.3740   -272.3090   -263.2750   -397.3010   -514.3330
Cash Flow from Financing
  -67.6120   -155.2190   -185.9620   89.6680   118.0340
Decrease / Increase in Cash
  18.7990   -.4880   -4.1080   24.8620   53.0440
Employees
  12,852   12,736   -   -   -