11/11/2024  8:04:08 PM Chg. +2.80 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
263.02USD +1.07% 6,720
Turnover: 1.77 mill.
-Bid Size: - -Ask Size: - 14.17 bill.USD - 37.60

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
  1,561.9780   1,588.1510   1,525.2980   1,863.1750   1,980.3020
Intangible Assets
  441.8750   419.0660   386.6200   644.9120   620.7820
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,536.1630   2,707.9960   2,605.7980   3,912.5280   4,095.9460
Inventories
  -   -   220.4980   250.6920   324.9940
Accounts Receivable
  606.9520   644.7380   611.5340   792.7340   964.6030
Cash and Cash Equivalents
  226.5070   371.9910   519.1010   452.5750   492.6030
Current Assets
  1,202.1580   1,400.9080   1,525.7220   1,741.1710   2,033.7610
Total Assets
  3,738.3210   4,108.9040   4,131.5200   5,653.6990   6,129.7070

 

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
  276.4610   298.3750   195.8780   359.8660   446.6290
Long-term debt
  1,565.0210   1,554.1160   1,549.6410   2,517.0240   2,414.8280
Liabilities to Banks
  -   -   -   -   -
Provisions
  233.4000   277.3000   -   -   -
Liabilities
  2,568.5650   2,839.0910   2,789.9690   4,139.8120   4,207.3850
Share Capital
  .5580   .5580   .5480   .5440   .5410
Total Equity
  1,169.7560   1,269.8130   1,341.5510   1,513.8870   1,922.3220
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,738.3210   4,108.9040   4,131.5200   5,653.6990   6,129.7070

 

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
  3,300.3030   3,412.1900   3,144.0970   3,805.5660   5,166.6050
Depreciation (total)
  298.6250   300.7250   292.9150   298.1350   347.5940
Operating Result
  182.5740   229.4560   251.3360   347.8870   634.7470
Interest Income
  -   -   -73.1200   -77.6570   -107.6630
Income Before Taxes
  94.4820   148.2390   174.5500   269.7150   537.9980
Income Taxes
  28.8460   50.4990   39.7130   66.4680   126.2540
Minority Interests Profit
  -   -   -   -   -
Net Income
  65.6360   97.7400   134.8370   203.2470   411.7440

 

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
  1.1700   1.7500   2.4300   3.7300   7.5900
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
  373.2100   413.1920   430.5970   545.9970   626.2140
Cash Flow from Investing Activities
  -349.6590   -217.8560   -199.4600   -1,507.6020   -388.9440
Cash Flow from Financing
  -110.9970   -53.4250   -88.9460   898.2490   -187.3150
Decrease / Increase in Cash
  -92.8920   145.4840   147.1100   -66.5260   40.0280
Employees
  14,200   14,400   -   -   -