2024-04-15  10:10:00 PM Chg. -0.64 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
91.28USD -0.70% 1.56 mill.
Turnover: 100.95 mill.
90.84Bid Size: 100 91.91Ask Size: 100 36.83 bill.USD 0.09% 47.54

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  326.6000   797.3000   648.6000   624.4000   711.4000
Intangible Assets
  1,255   4,732.6000   3,912.7000   3,578.6000   3,611.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,084.5000   12,196.5000   11,039.6000   10,798.6000   11,513.1000
Inventories
  502.5000   943.6000   854.2000   1,025.4000   1,001.1000
Accounts Receivable
  459.1000   966.6000   948.6000   1,122   1,234.2000
Cash and Cash Equivalents
  505.5000   1,750.9000   2,109.6000   1,613   1,595.5000
Current Assets
  1,543.9000   3,862.1000   4,114.9000   3,967.3000   4,050.4000
Total Assets
  4,628.4000   16,058.6000   15,154.5000   14,765.9000   15,563.5000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  322.9000   671.1000   670.5000   778.7000   801.2000
Long-term debt
  1,603.8000   3,859.1000   3,401.8000   2,716.1000   2,693
Liabilities to Banks
  7.6000   40.4000   38.8000   -   -
Provisions
  495.1000   1,662.8000   1,449.9000   -   -
Liabilities
  2,758.5000   6,869.1000   6,083.3000   5,508.7000   5,716.8000
Share Capital
  2.1000   4.2000   4.3000   4.3000   4.3000
Total Equity
  1,869.9000   9,189.5000   9,071.2000   9,257.2000   9,846.7000
Minority Interests
  -   69.8000   69.7000   61.4000   62.9000
Total liabilities equity
  4,628.4000   16,058.6000   15,154.5000   14,765.9000   15,563.5000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  2,451.9000   4,910.2000   5,152.4000   5,916.3000   6,876.1000
Depreciation (total)
  124.3000   395.8000   332.9000   347.6000   367.5000
Operating Result
  275.3000   85.7000   565.7000   817.3000   1,164.3000
Interest Income
  88.9000   111.1000   87.7000   103.2000   156.7000
Income Before Taxes
  190.9000   -19.4000   513   742.2000   1,031.1000
Income Taxes
  31.8000   13   -21.8000   149.6000   240
Minority Interests Profit
  0.0000   .9000   2.5000   3.8000   6.4000
Net Income
  159.1000   -33.3000   562.5000   604.7000   778.7000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  0.7800   -0.0900   1.3600   1.4900   1.9200
Dividend per Share
  -   -   0.0200   0.0800   0.0800

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  343.3000   914.3000   627.8000   865.4000   1,377.4000
Cash Flow from Investing Activities
  -54.3000   -37.9000   -1,029.4000   -337.3000   -1,060.5000
Cash Flow from Financing
  -11.5000   328.7000   -1,157   -954   -337.5000
Decrease / Increase in Cash
  284.3000   1,245.4000   358.7000   -496.6000   -17.5000
Employees
  6,600   15,900   16,000   -   -