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

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
  607.7000   598.2000   573   612.8000   652.7000
Intangible Assets
  2,320.5000   2,274   2,750   3,110.2000   3,494.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,014.6000   4,991   5,701   6,302.1000   6,763.1000
Inventories
  330.7000   382.8000   417.4000   495.4000   535.4000
Accounts Receivable
  345.9000   345.3000   356.4000   398.8000   405.5000
Cash and Cash Equivalents
  278.9000   316.7000   155.7000   183.1000   240.6000
Current Assets
  1,000.2000   1,078.2000   956.4000   1,112.4000   1,233.4000
Total Assets
  6,014.8000   6,069.2000   6,657.4000   7,414.5000   7,996.5000

 

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
  -   -   -   -   -
Long-term debt
  2,103.4000   1,508.8000   1,810.2000   1,812.5000   1,610.7000
Liabilities to Banks
  270.9000   1.8000   252.9000   351.4000   252.8000
Provisions
  566.2000   579.3000   587.1000   720   748.4000
Liabilities
  3,796.8000   3,615.4000   3,989.6000   4,394.1000   4,763.3000
Share Capital
  292.8000   292.8000   292.8000   292.8000   292.8000
Total Equity
  2,218   2,453.8000   2,667.8000   3,020.4000   3,233.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,014.8000   6,069.2000   6,657.4000   7,414.5000   7,996.5000

 

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
  3,776.2000   4,145.9000   4,357.7000   4,895.8000   5,190.1000
Depreciation (total)
  -   -   -   -   -
Operating Result
  732.7000   791.7000   840.2000   1,029.7000   1,079.1000
Interest Income
  -52.6000   -79.4000   -73.6000   -61   -54.5000
Income Before Taxes
  692.7000   719.5000   773.7000   973.8000   1,031.7000
Income Taxes
  -50.7000   150.9000   157.8000   187.9000   204.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  743.4000   568.6000   615.9000   785.9000   827.5000

 

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
  2.9700   2.3200   2.5000   3.1800   3.3800
Dividend per Share
  0.7600   0.8700   0.9100   0.9600   1.0100

 

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
  681.5000   763.6000   864.5000   990.3000   993.8000
Cash Flow from Investing Activities
  -1,303.4000   -112.1000   -553.5000   -608.1000   -682
Cash Flow from Financing
  698.9000   -609   -472.9000   -360.1000   -252.1000
Decrease / Increase in Cash
  91.1000   37.8000   -161   27.4000   57.5000
Employees
  4,700   4,700   4,800   5,100   5,100