2024-04-24  10:10:00 PM Chg. -4.03 Volume Bid10:05:54 AM Ask10:05:54 AM Market Capitalization Dividend Y. P/E Ratio
375.30USD -1.06% 292,534
Turnover: 57.54 mill.
366.00Bid Size: 100 596.72Ask Size: 100 17.92 bill.USD 0.85% 24.45

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
  783.5000   774.1000   759.9000   822.7000   655.2000
Intangible Assets
  1,140.6000   1,034.8000   2,008.7000   1,837.3000   1,252.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,744   3,657.1000   5,095.9000   4,977   3,211.9000
Inventories
  510.6000   503.5000   605.1000   748.8000   361.7000
Accounts Receivable
  783   612.7000   814.6000   829.1000   615.3000
Cash and Cash Equivalents
  351.2000   902.2000   324.4000   400   576.7000
Current Assets
  1,752   2,209.3000   2,150.9000   2,245   3,408.1000
Total Assets
  5,496   5,866.4000   7,246.8000   7,222   6,620

 

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
  327.3000   317.6000   432.4000   370.5000   245.5000
Long-term debt
  1,341.4000   2,080.2000   2,575.4000   2,281.5000   1,886.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,853.2000   3,328.7000   4,617.3000   4,197.6000   3,791
Share Capital
  78.7000   78.7000   78.7000   78.7000   78.7000
Total Equity
  2,642.8000   2,537.7000   2,629.5000   3,024.4000   2,829
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,496   5,866.4000   7,246.8000   7,222   6,620

 

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
  4,811.6000   4,245.2000   4,810.3000   6,591.9000   4,586.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  654.2000   483.6000   567.5000   1,275.7000   982.8000
Interest Income
  66.1000   76.6000   80.3000   85.9000   75.6000
Income Before Taxes
  595.3000   401.3000   482.5000   1,195.6000   930.4000
Income Taxes
  121.6000   77.1000   95.5000   270.4000   211.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  472.8000   320.1000   421.7000   924   767.4000

 

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
  8.2800   5.8500   8.0100   17.8000   15.3500
Dividend per Share
  1.8000   2.0500   2.1300   2.5800   3.2000

 

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
  703.1000   696.7000   421.7000   1,000.9000   1,201.3000
Cash Flow from Investing Activities
  -694.9000   -122.6000   -1,486.4000   -61.1000   352.4000
Cash Flow from Financing
  -461.2000   -24.7000   488.1000   -862   -1,349.7000
Decrease / Increase in Cash
  -452.4000   551   -577.8000   75.6000   205.5000
Employees
  13,000   -   -   -   -