2024-04-23  9:59:55 PM Chg. +7.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
239.99USD +3.19% 22,536
Turnover: 5.41 mill.
-Bid Size: - -Ask Size: - 12.33 bill.USD - 25.90

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
  1,044.1280   1,124.3580   1,291.0680   1,465.6550   1,639.7410
Intangible Assets
  689.4130   787.5990   1,061.1920   955.2750   864.0510
Long-Term Investments
  -   -   -   311.6020   243.8110
Fixed Assets
  3,671.4650   4,289.7000   5,750.1970   6,163.7380   6,586.3390
Inventories
  160.6600   185.6950   199.1460   255.8090   380.2590
Accounts Receivable
  514.0330   617.7400   642.8810   752.3900   780.3750
Cash and Cash Equivalents
  238.0140   228.4240   241.2140   233.9120   276.7710
Current Assets
  1,021.3250   1,201.1310   1,274.0950   1,439.0320   1,608.6620
Total Assets
  4,692.7900   5,490.8310   7,024.2920   7,602.7700   8,195.0010

 

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
  111.4980   122.4750   198.1300   205.9150   168.9370
Long-term debt
  1,849.6660   1,929.5710   2,663.5640   2,707.5310   2,647.1470
Liabilities to Banks
  -   -   -   -   -
Provisions
  306.4000   -   -   -   -
Liabilities
  3,054.9620   3,372.6620   4,485.3100   4,621.6920   4,592.7250
Share Capital
  .4890   .4980   .5050   .5090   .5130
Total Equity
  1,637.8280   2,118.1690   2,538.9820   2,981.0780   3,602.2760
Minority Interests
  3.2440   3.5670   4.1620   4.7850   5.3940
Total liabilities equity
  4,692.7900   5,490.8310   7,024.2920   7,602.7700   8,195.0010

 

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
  2,621.2260   2,923.9330   3,540.1600   3,976.0600   4,129.4090
Depreciation (total)
  89.5000   111.9000   124.9000   146.6000   137.4000
Operating Result
  351.1510   432.7290   589.8620   650.9750   617.2610
Interest Income
  -59.3600   -85.5990   -73.2580   -58.5110   -131.5140
Income Before Taxes
  304.0840   447.1140   480.7100   622.9870   581.2840
Income Taxes
  50   81.8080   81.8730   130.3790   100.9140
Minority Interests Profit
  2.0420   1.0020   7.8550   6.3820   5.7460
Net Income
  252.0190   364.3040   390.9820   486.2260   474.6240

 

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
  5.1700   7.3500   7.7700   9.5700   9.2700
Dividend per Share
  -   -   -   -   -

 

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
  480.9360   546.5750   760.7990   619.6400   683.8980
Cash Flow from Investing Activities
  -681.5020   -601.5440   -1,437.9320   -607.9220   -563.1550
Cash Flow from Financing
  231.9370   47.2480   672.5980   -42.3970   -85.5210
Decrease / Increase in Cash
  42.7280   -6.9270   13.1950   -5.1000   43.2660
Employees
  17,100   -   -   -   -