2024-04-26  10:10:00 PM Chg. -0.93 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
106.32USD -0.87% 1.04 mill.
Turnover: 73.47 mill.
106.16Bid Size: 100 106.81Ask Size: 100 25.92 bill.USD 1.03% 34.41

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  598.2000   573   612.8000   652.7000   761.1000
Intangible Assets
  2,274   2,750   3,110.2000   3,494.3000   3,431.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,991   5,701   6,302.1000   6,763.1000   6,949.7000
Inventories
  382.8000   417.4000   495.4000   535.4000   646.6000
Accounts Receivable
  345.3000   356.4000   398.8000   405.5000   422
Cash and Cash Equivalents
  316.7000   155.7000   183.1000   240.6000   270.3000
Current Assets
  1,078.2000   956.4000   1,112.4000   1,233.4000   1,395.9000
Total Assets
  6,069.2000   6,657.4000   7,414.5000   7,996.5000   8,345.6000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  1,508.8000   1,810.2000   1,812.5000   1,610.7000   2,599.5000
Liabilities to Banks
  1.8000   252.9000   351.4000   252.8000   -
Provisions
  579.3000   587.1000   720   748.4000   -
Liabilities
  3,615.4000   3,989.6000   4,394.1000   4,763.3000   4,855.7000
Share Capital
  292.8000   292.8000   292.8000   292.8000   293.7000
Total Equity
  2,453.8000   2,667.8000   3,020.4000   3,233.2000   3,489.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,069.2000   6,657.4000   7,414.5000   7,996.5000   8,345.6000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  4,145.9000   4,357.7000   4,895.8000   5,190.1000   5,375.6000
Depreciation (total)
  -   -   -   -   -
Operating Result
  791.7000   840.2000   1,029.7000   1,079.1000   597.8000
Interest Income
  -79.4000   -73.6000   -61   -54.5000   -89.6000
Income Before Taxes
  719.5000   773.7000   973.8000   1,031.7000   523.3000
Income Taxes
  150.9000   157.8000   187.9000   204.2000   109.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  568.6000   615.9000   785.9000   827.5000   413.9000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  2.3200   2.5000   3.1800   3.3800   1.7000
Dividend per Share
  0.8700   0.9100   0.9600   1.0100   1.0500

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  763.6000   864.5000   990.3000   993.8000   885.2000
Cash Flow from Investing Activities
  -112.1000   -553.5000   -608.1000   -682   -728.6000
Cash Flow from Financing
  -609   -472.9000   -360.1000   -252.1000   -120.9000
Decrease / Increase in Cash
  37.8000   -161   27.4000   57.5000   29.7000
Employees
  4,700   4,800   5,100   5,100   -