2024-05-03  9:59:55 PM Chg. +3.49 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
233.50USD +1.52% 18,625
Turnover: 4.37 mill.
-Bid Size: - -Ask Size: - 11.99 bill.USD - 25.19

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
  781.9730   932.8770   1,044.1280   1,124.3580   1,291.0680
Intangible Assets
  369.7620   610.8880   689.4130   787.5990   1,061.1920
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,103.2970   2,958.0430   3,671.4650   4,289.7000   5,750.1970
Inventories
  114.9560   127.8920   160.6600   185.6950   199.1460
Accounts Receivable
  430.0160   472.2480   514.0330   617.7400   642.8810
Cash and Cash Equivalents
  163.7940   195.4420   238.0140   228.4240   241.2140
Current Assets
  826.6250   897.8360   1,021.3250   1,201.1310   1,274.0950
Total Assets
  2,929.9220   3,855.8790   4,692.7900   5,490.8310   7,024.2920

 

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
  77.8380   66.2500   111.4980   122.4750   198.1300
Long-term debt
  1,114.1050   1,636.5980   1,849.6660   1,929.5710   2,663.5640
Liabilities to Banks
  -   -   -   -   -
Provisions
  179.3000   250.5000   306.4000   -   -
Liabilities
  1,882.5150   2,536.1010   3,054.9620   3,372.6620   4,485.3100
Share Capital
  .8750   .4820   .4890   .4980   .5050
Total Equity
  1,047.4070   1,319.7780   1,637.8280   2,118.1690   2,538.9820
Minority Interests
  2.3270   2.4460   3.2440   3.5670   4.1620
Total liabilities equity
  2,929.9220   3,855.8790   4,692.7900   5,490.8310   7,024.2920

 

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
  1,857.6010   2,266.0960   2,621.2260   2,923.9330   3,540.1600
Depreciation (total)
  41.3700   64.8300   89.5000   111.9000   124.9000
Operating Result
  287.4980   331.3830   351.1510   432.7290   589.8620
Interest Income
  -29.0870   -62.9600   -59.3600   -85.5990   -73.2580
Income Before Taxes
  296.9550   281.6810   304.0840   447.1140   480.7100
Income Taxes
  171.3690   54.4630   50   81.8080   81.8730
Minority Interests Profit
  2.0940   2.3510   2.0420   1.0020   7.8550
Net Income
  123.3550   226.3730   252.0190   364.3040   390.9820

 

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
  2.6000   4.7200   5.1700   7.3500   7.7700
Dividend per Share
  -   -   -   -   -

 

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
  318.0740   441.1400   480.9360   546.5750   760.7990
Cash Flow from Investing Activities
  -72.5860   -955.0030   -681.5020   -601.5440   -1,437.9320
Cash Flow from Financing
  -208.4760   558.0590   231.9370   47.2480   672.5980
Decrease / Increase in Cash
  46.4370   30.9870   42.7280   -6.9270   13.1950
Employees
  11,800   14,700   17,100   -   -