2024-11-06  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

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  1,031.5820   1,111.8550   1,235.4000   1,552.5760   1,705.5120
Intangible Assets
  604.6140   565.4730   898.4060   3,328.5370   2,955.7800
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,019.3360   4,216.8310   5,362.7170   9,544.5970   8,810.3970
Inventories
  208.2430   248.2590   315.0670   574.9990   695.4930
Accounts Receivable
  564.8300   586.4810   609.4060   799.0410   928.3150
Cash and Cash Equivalents
  220.6330   319.5810   220.5310   348.3200   208.3570
Current Assets
  1,053.7350   1,208.7510   1,211.7540   1,878.9970   2,011.4420
Total Assets
  5,073.0710   5,425.5820   6,574.4710   11,423.5940   10,821.8390

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  152.9130   149.3410   156.9500   225.7370   279.6200
Long-term debt
  1,183.2270   1,150.5210   1,650.5400   2,945.4810   3,018.6550
Liabilities to Banks
  -   -   -   -   -
Provisions
  166.5000   194.1000   287.2000   -   -
Liabilities
  1,887.2730   2,018.8580   2,683.0030   4,878.9570   4,734.6670
Share Capital
  1,998.5640   1,982.1640   2,002.8250   4,742.9200   4,486.3750
Total Equity
  3,185.7980   3,406.7240   3,891.4680   6,544.6370   6,087.1720
Minority Interests
  7.9880   12.8480   10.4780   12.2810   9.9740
Total liabilities equity
  5,073.0710   5,425.5820   6,574.4710   11,423.5940   10,821.8390

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  2,782.1700   3,030.8950   3,107.5190   4,585.0640   4,957.8390
Depreciation (total)
  225.9210   197.2350   219.2370   553.1040   552.8970
Operating Result
  411.4650   536.9730   548.3680   425.6180   268.1850
Interest Income
  -45.0150   -40.2790   -37.1800   -89.5930   -107.9890
Income Before Taxes
  369.4700   498.6810   517.5330   314.5030   157.3480
Income Taxes
  64.3940   90.8760   120.6630   71.6330   51.5350
Minority Interests Profit
  1.0250   .2000   -.5300   -1.0180   -1.2170
Net Income
  304.0510   407.6050   397.4000   243.8880   107.0300

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  3.5900   4.8100   4.6600   2.5000   1.0700
Dividend per Share
  1.3300   1.4500   1.5700   1.6900   1.8400

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  539.5050   590.5590   689.6400   684.8110   756.9470
Cash Flow from Investing Activities
  -213.2240   -319.7350   -1,154.1590   -666.5590   -383.3300
Cash Flow from Financing
  -294.7920   -163.1460   345.6200   115.8300   -498.7180
Decrease / Increase in Cash
  19.0990   98.9480   -99.0500   127.7890   -139.9630
Employees
  12,000   13,000   13,000   -   -