2024-05-03  10:10:00 PM Chg. +3.40 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
398.47USD +0.86% 202,235
Turnover: 41.3 mill.
180.00Bid Size: 100 639.32Ask Size: 100 18.97 bill.USD 0.80% 25.96

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
  780.9000   760.1000   783.5000   774.1000   759.9000
Intangible Assets
  1,234.4000   967.7000   1,140.6000   1,034.8000   2,008.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,655.2000   3,192.5000   3,744   3,657.1000   5,095.9000
Inventories
  507.9000   457.5000   510.6000   503.5000   605.1000
Accounts Receivable
  657.7000   698.3000   783   612.7000   814.6000
Cash and Cash Equivalents
  379.6000   803.6000   351.2000   902.2000   324.4000
Current Assets
  1,644.6000   2,056.7000   1,752   2,209.3000   2,150.9000
Total Assets
  5,299.8000   5,249.2000   5,496   5,866.4000   7,246.8000

 

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
  352.4000   312.1000   327.3000   317.6000   432.4000
Long-term debt
  1,586.2000   1,587.8000   1,341.4000   2,080.2000   2,575.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,771.5000   2,651.8000   2,853.2000   3,328.7000   4,617.3000
Share Capital
  78.7000   78.7000   78.7000   78.7000   78.7000
Total Equity
  2,528.3000   2,597.4000   2,642.8000   2,537.7000   2,629.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,299.8000   5,249.2000   5,496   5,866.4000   7,246.8000

 

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
  4,089.9000   4,479.5000   4,811.6000   4,245.2000   4,810.3000
Depreciation (total)
  -   -   -   -   -
Operating Result
  505.7000   509   654.2000   483.6000   567.5000
Interest Income
  33.5000   53.5000   66.1000   76.6000   80.3000
Income Before Taxes
  468.2000   445.9000   595.3000   401.3000   482.5000
Income Taxes
  102.9000   87.3000   121.6000   77.1000   95.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  365.5000   611.1000   472.8000   320.1000   421.7000

 

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
  5.7500   10.0900   8.2800   5.8500   8.0100
Dividend per Share
  1.4400   1.5400   1.8000   2.0500   2.1300

 

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
  458.7000   339.2000   703.1000   696.7000   421.7000
Cash Flow from Investing Activities
  -1,094.3000   629.2000   -694.9000   -122.6000   -1,486.4000
Cash Flow from Financing
  627.2000   -540.7000   -461.2000   -24.7000   488.1000
Decrease / Increase in Cash
  -5.7000   426.6000   -452.4000   551   -577.8000
Employees
  14,000   13,000   13,000   -   -