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

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Property and Equipment
  1,841.3000   2,389.6000   2,942.7000   3,551.4000   4,484.3000
Intangible Assets
  926.9000   942.6000   1,055.4000   1,802.5000   1,878.3000
Long-Term Investments
  .5000   2.9000   3.9000   6.2000   9.9000
Fixed Assets
  3,061.9000   3,744.7000   4,520.6000   5,780.8000   6,774.3000
Inventories
  1,755.6000   2,152   2,575.8000   2,692.8000   3,038.8000
Accounts Receivable
  891   927.7000   956   1,478   1,821.7000
Cash and Cash Equivalents
  556.8000   556.6000   844.5000   814.7000   657.8000
Current Assets
  3,339.1000   3,818   4,602.1000   4,993.7000   5,540.1000
Total Assets
  6,401   7,562.7000   9,122.7000   10,774.5000   12,314.4000

 

Liabilities

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Accounts Payable
  700.8000   996.1000   1,155.8000   1,256.8000   1,407.7000
Long-term debt
  2,277.7000   3,081   3,852.7000   4,160.6000   4,242.2000
Liabilities to Banks
  2,280.9000   3,143.3000   3,975.2000   4,386.3000   4,662.8000
Provisions
  254.4000   259.3000   305.2000   409.1000   399.5000
Liabilities
  3,654.1000   4,995.5000   5,958.9000   6,694.6000   7,063.1000
Share Capital
  -   -   -   -   -
Total Equity
  2,746.9000   2,567.2000   3,163.8000   4,079.9000   5,251.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,401   7,562.7000   9,122.7000   10,774.5000   12,314.4000

 

Income Statement

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Revenues
  5,458.6000   5,909.5000   6,922.8000   7,587.9000   8,205.4000
Depreciation (total)
  -   -   102   -   -
Operating Result
  1,773.6000   1,627.5000   1,768.9000   2,380.3000   2,504
Interest Income
  -   -   -   -99.1000   -162.9000
Income Before Taxes
  1,714   1,555.9000   1,689.8000   2,281.2000   2,341.1000
Income Taxes
  335   313.5000   352.4000   552.3000   422.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,379   1,242.4000   1,337.4000   1,728.9000   1,918.7000

 

Per Share

2015
IFRS
in USD
2016
IFRS
in USD
2017
IFRS
in USD
2018
IFRS
in USD
2019
IFRS
in USD
Earnings per Share
  2.9230   2.6890   2.9370   3.8220   4.2360
Dividend per Share
  1.2400   1.2600   1.3600   1.7200   1.8500

 

Cash Flow

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Cash Flow from Operating Activities
  1,363.6000   1,178.6000   1,246.6000   1,902.1000   1,644.4000
Cash Flow from Investing Activities
  -413.3000   -810.1000   -862.9000   -1,534.1000   -1,287.3000
Cash Flow from Financing
  -828.1000   -362.4000   -103.5000   -371.5000   -491.5000
Decrease / Increase in Cash
  122.2000   6.1000   280.2000   -3.5000   -134.4000
Employees
  14,000   14,000   19,000   22,000   25,000