6/20/2025  9:59:58 PM Chg. -0.01 Volume Bid6/20/2025 Ask6/20/2025 Market Capitalization Dividend Y. P/E Ratio
192.99USD -0.01% 43,349
Turnover: 8.36 mill.
192.97Bid Size: 100 193.01Ask Size: 119 12.81 bill.USD 1.26% 29.70

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  1,088.6230   1,162.4410   1,270.3490   1,474.7220   1,617.6730
Intangible Assets
  2.2710   1.5200   5.6070   3.4830   1.2650
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,814.5100   1,948.4270   2,128.8240   2,436.9020   2,674.2110
Inventories
  22.3640   31.5950   38.0150   38.3200   40.7560
Accounts Receivable
  98.4180   161.3580   150.2640   175.4740   193.1700
Cash and Cash Equivalents
  363.1550   335.6450   173.8610   104.2460   245.2250
Current Assets
  510.6510   563.5250   396.8410   356.4740   516.5680
Total Assets
  2,325.1610   2,511.9520   2,525.6650   2,793.3760   3,190.7790

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  66.9770   95.2340   105.5600   131.6380   144.7910
Long-term debt
  190   100   50   0.0000   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,382.1100   1,438.4680   1,498.0030   1,635.8650   1,817.0560
Share Capital
  .0700   .0690   .0670   .0670   .0670
Total Equity
  943.0510   1,073.4840   1,027.6620   1,157.5110   1,373.7230
Minority Interests
  15.5460   15.3600   15.0240   15.8490   15.3760
Total liabilities equity
  2,325.1610   2,511.9520   2,525.6650   2,793.3760   3,190.7790

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  2,398.1230   3,463.9460   4,014.9190   4,631.6720   5,373.3320
Depreciation (total)
  117.8770   126.7610   137.2370   153.2020   178.1570
Operating Result
  23.8440   297.1920   320.1970   353.9890   516.5190
Interest Income
  4.0910   3.6630   .1240   2.9840   6.7740
Income Before Taxes
  19.2530   292.8920   321.3120   358.3240   524.4900
Income Taxes
  -15.6720   39.5780   43.7150   44.6490   80.1450
Minority Interests Profit
  3.6700   8.0200   7.7790   8.7990   10.7530
Net Income
  31.2550   245.2940   269.8180   304.8760   433.5920

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  0.4500   3.5200   3.9900   4.5600   6.5000
Dividend per Share
  0.3600   1.2000   1.8400   2.2000   2.4400

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  230.4380   468.8260   511.7250   564.9840   753.6290
Cash Flow from Investing Activities
  -161.1050   -195.1040   -263.7340   -367.1670   -336.9010
Cash Flow from Financing
  185.9430   -301.2320   -409.7750   -267.4320   -275.7490
Decrease / Increase in Cash
  255.2760   -27.5100   -161.7840   -69.6150   140.9790
Employees
  -   -   -   -   -