11/6/2024  10:10:00 PM Chg. +0.08 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
227.52USD +0.04% 1.4 mill.
Turnover: 231.71 mill.
91.72Bid Size: 100 228.50Ask Size: 100 22.44 bill.USD 0.89% 59.40

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  915.9000   1,010.5000   1,031.5820   1,111.8550   1,235.4000
Intangible Assets
  0.0000   0.0000   604.6140   565.4730   898.4060
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   4,019.3360   4,216.8310   5,362.7170
Inventories
  197.8000   205.7000   208.2430   248.2590   315.0670
Accounts Receivable
  483.5000   528.1000   564.8300   586.4810   609.4060
Cash and Cash Equivalents
  282.9000   201.5000   220.6330   319.5810   220.5310
Current Assets
  1,017.8000   989.7000   1,053.7350   1,208.7510   1,211.7540
Total Assets
  4,924.5000   5,200.3000   5,073.0710   5,425.5820   6,574.4710

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  133.5000   135.9000   152.9130   149.3410   156.9500
Long-term debt
  -   -   1,183.2270   1,150.5210   1,650.5400
Liabilities to Banks
  -   -   -   -   -
Provisions
  186.4000   160.4000   166.5000   194.1000   287.2000
Liabilities
  2,114.4000   1,887.3000   1,887.2730   2,018.8580   2,683.0030
Share Capital
  2,085.1340   2,048.0370   1,998.5640   1,982.1640   2,002.8250
Total Equity
  2,810   3,217.3000   3,185.7980   3,406.7240   3,891.4680
Minority Interests
  11.4000   11.3000   7.9880   12.8480   10.4780
Total liabilities equity
  4,924.5000   5,200.3000   5,073.0710   5,425.5820   6,574.4710

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  2,612.8000   2,620   2,782.1700   3,030.8950   3,107.5190
Depreciation (total)
  -   -   225.9210   197.2350   219.2370
Operating Result
  227.6000   403.5000   411.4650   536.9730   548.3680
Interest Income
  -44.5000   -50.6000   -45.0150   -40.2790   -37.1800
Income Before Taxes
  184.6000   355   369.4700   498.6810   517.5330
Income Taxes
  74   63.4000   64.3940   90.8760   120.6630
Minority Interests Profit
  -.7000   -.7000   1.0250   .2000   -.5300
Net Income
  110   290.9000   304.0510   407.6050   397.4000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.2900   3.4200   3.5900   4.8100   4.6600
Dividend per Share
  1.0900   1.2100   1.3300   1.4500   1.5700

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  424.1000   457.6000   539.5050   590.5590   689.6400
Cash Flow from Investing Activities
  -104.3000   -203.8000   -213.2240   -319.7350   -1,154.1590
Cash Flow from Financing
  -267.1000   -356.2000   -294.7920   -163.1460   345.6200
Decrease / Increase in Cash
  34.1000   -81.4000   19.0990   98.9480   -99.0500
Employees
  12,000   12,000   12,000   13,000   13,000