11/6/2024  10:10:00 PM Chg. +0.09 Volume Bid1:38:54 PM Ask1:38:54 PM Market Capitalization Dividend Y. P/E Ratio
22.49USD +0.40% 1.46 mill.
Turnover: 25.89 mill.
22.31Bid Size: 100 22.75Ask Size: 100 4.74 bill.USD 4.05% 38.78

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
  732.0260   743.8470   717.8220   699.3930   798.7280
Intangible Assets
  742.4420   794.9290   750.2070   714.9180   695.4320
Long-Term Investments
  15.3230   6.6060   4.4080   5.6410   11.3690
Fixed Assets
  2,152.5330   2,301.8130   2,623.8580   2,484.8200   2,507.1950
Inventories
  111.0450   122.6230   127.0590   125.2290   134.9800
Accounts Receivable
  280.0500   287.4820   285.6060   300.0010   305.1960
Cash and Cash Equivalents
  5.1290   25.3060   11.0440   307.4760   185.8710
Current Assets
  507.1910   543.7240   553.9180   838.2030   746.1180
Total Assets
  2,659.7240   2,845.5370   3,177.7760   3,323.0230   3,253.3130

 

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
  181.3880   242.0840   233.0110   225.9180   268.5000
Long-term debt
  820.1410   990.6400   882.1680   963.6930   892.5190
Liabilities to Banks
  -   -   -   -   -
Provisions
  283.5000   250.1000   351.8000   -   -
Liabilities
  1,409.0470   1,587.2700   1,914.3460   1,950.0290   1,842.0390
Share Capital
  .1990   .1990   .1990   .1990   .1990
Total Equity
  1,250.6770   1,258.2670   1,263.4300   1,372.9940   1,411.2740
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,659.7240   2,845.5370   3,177.7760   3,323.0230   3,253.3130

 

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
  3,920.7330   3,951.8520   4,123.9740   4,387.9910   4,330.7670
Depreciation (total)
  146.7190   144.1240   144.2280   141.3840   136.5590
Operating Result
  162.9120   212.3440   225.4280   321.4880   294.9200
Interest Income
  -13.6190   -7.9310   -11.0970   -12.0940   -8.0010
Income Before Taxes
  149.2930   197.1610   212.0830   200.7110   270.7720
Income Taxes
  -.8270   40.0010   47.5450   48.3930   64.5850
Minority Interests Profit
  -   -   -   -   -
Net Income
  150.1200   157.1600   164.5380   152.3180   206.1870

 

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
  0.7200   0.7400   0.7800   0.7200   0.9700
Dividend per Share
  0.6700   0.7100   0.7500   0.7900   0.8300

 

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
  297.3890   295.8930   366.9520   454.4640   344.6100
Cash Flow from Investing Activities
  -35.3950   -301.8050   -97.0930   -73.9920   -191.4380
Cash Flow from Financing
  -263.2750   26.0890   -284.1210   -84.0400   -274.7770
Decrease / Increase in Cash
  -1.2810   20.1770   -14.2620   296.4320   -121.6050
Employees
  9,800   9,200   9,700   -   -