2024-05-03  9:49:49 PM Chg. +2.1200 Volume Bid9:59:48 PM Ask9:59:56 PM Market Capitalization Dividend Y. P/E Ratio
168.9800EUR +1.27% 0
Turnover: 0.0000
-Bid Size: - -Ask Size: - 81.46 bill.EUR - -

Assets

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Property and Equipment
  2,389.6000   2,942.7000   3,551.4000   4,484.3000   5,366
Intangible Assets
  942.6000   1,055.4000   1,802.5000   1,878.3000   2,140.2000
Long-Term Investments
  2.9000   3.9000   6.2000   9.9000   14.2000
Fixed Assets
  3,744.7000   4,520.6000   5,780.8000   6,774.3000   9,018.5000
Inventories
  2,152   2,575.8000   2,692.8000   3,038.8000   3,509.5000
Accounts Receivable
  927.7000   956   1,478   1,821.7000   1,703.9000
Cash and Cash Equivalents
  556.6000   844.5000   814.7000   657.8000   1,194.4000
Current Assets
  3,818   4,602.1000   4,993.7000   5,540.1000   6,446.2000
Total Assets
  7,562.7000   9,122.7000   10,774.5000   12,314.4000   15,464.7000

 

Liabilities

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Accounts Payable
  996.1000   1,155.8000   1,256.8000   1,407.7000   1,525.4000
Long-term debt
  3,081   3,852.7000   4,160.6000   4,242.2000   5,790.5000
Liabilities to Banks
  3,143.3000   3,975.2000   4,386.3000   4,662.8000   5,992.8000
Provisions
  259.3000   305.2000   409.1000   399.5000   550.6000
Liabilities
  4,995.5000   5,958.9000   6,694.6000   7,063.1000   8,937.1000
Share Capital
  -   -   -   -   -
Total Equity
  2,567.2000   3,163.8000   4,079.9000   5,251.3000   6,527.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,562.7000   9,122.7000   10,774.5000   12,314.4000   15,464.7000

 

Income Statement

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Revenues
  5,909.5000   6,922.8000   7,587.9000   8,205.4000   8,796.6000
Depreciation (total)
  -   102   -   -   -
Operating Result
  1,627.5000   1,768.9000   2,380.3000   2,504   2,716.5000
Interest Income
  -   -   -99.1000   -162.9000   -143.8000
Income Before Taxes
  1,555.9000   1,689.8000   2,281.2000   2,341.1000   2,572.7000
Income Taxes
  313.5000   352.4000   552.3000   422.4000   470.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,242.4000   1,337.4000   1,728.9000   1,918.7000   2,102.5000

 

Per Share

2016
IFRS
in USD
2017
IFRS
in USD
2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
Earnings per Share
  2.6890   2.9370   3.8220   4.2360   4.6330
Dividend per Share
  1.2600   1.3600   1.7200   1.8500   2.0200

 

Cash Flow

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Cash Flow from Operating Activities
  1,178.6000   1,246.6000   1,902.1000   1,644.4000   2,488.3000
Cash Flow from Investing Activities
  -810.1000   -862.9000   -1,534.1000   -1,287.3000   -1,366.7000
Cash Flow from Financing
  -362.4000   -103.5000   -371.5000   -491.5000   -642.7000
Decrease / Increase in Cash
  6.1000   280.2000   -3.5000   -134.4000   478.9000
Employees
  14,000   19,000   22,000   25,000   27,000