2024-05-20  4:09:06 PM Chg. +1.20 Volume Bid4:09:20 PM Ask- Market Capitalization Dividend Y. P/E Ratio
111.46USD +1.08% 5,512
Turnover: 608,344.98
111.33Bid Size: 100 -Ask Size: - 13.58 bill.USD 0.25% 19.79

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
  318.2230   368.3040   545.6050   482.9500   509.6540
Intangible Assets
  1,283.2860   1,365.6930   4,063.1040   3,377.1740   3,022.3210
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,164.1850   5,721.3950   12,559.7740   10,841.2970   10,563.5740
Inventories
  356.9370   514.5670   624.7140   405.4620   428.0620
Accounts Receivable
  725.1840   1,155.1090   1,023.7920   612.7800   632.8110
Cash and Cash Equivalents
  191.8770   402.0360   618.3190   454.3580   913.1630
Current Assets
  1,374.3790   2,238.9200   2,440.7800   3,288.5580   3,001.0910
Total Assets
  6,538.5640   7,960.3150   15,000.5540   14,129.8550   13,564.6650

 

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
  235.8550   327.3250   355.4580   272.8260   204.1210
Long-term debt
  2,064.0410   1,609.7010   4,979.7370   3,923.3470   3,177.7700
Liabilities to Banks
  10   380.9000   4.2000   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,724.7400   4,224.8230   7,859.3090   6,746.9790   5,691.9260
Share Capital
  111.1400   112.0900   126.2410   126.3000   123.4260
Total Equity
  2,813.8240   3,735.4920   7,141.2450   7,382.8760   7,872.7390
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,538.5640   7,960.3150   15,000.5540   14,129.8550   13,564.6650

 

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
  2,883.6730   3,782.7450   5,067.1690   3,311.8220   2,750.5710
Depreciation (total)
  214.0250   246.5070   358.0040   427   431.7690
Operating Result
  361.9730   978.5810   1,332.3780   742.6990   300.5620
Interest Income
  -124.8310   -72.2170   -52.4920   -90.8620   -117.5860
Income Before Taxes
  237.1420   906.3640   1,279.8860   651.8370   182.9760
Income Taxes
  9.3890   178.2660   336.6030   139.1610   3.4730
Minority Interests Profit
  -   -   -   -   -
Net Income
  227.5580   727.8870   943.1570   569.1790   693.0940

 

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
  2.0600   6.5300   8.1200   4.5100   5.5600
Dividend per Share
  0.2800   0.2800   0.2800   0.2800   0.2800

 

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
  363.4690   892.1770   1,410.7500   679.8100   91.2720
Cash Flow from Investing Activities
  -487.5730   -504.4980   -4,112.7580   -132.8510   1,313.5240
Cash Flow from Financing
  150.1300   -202.8720   -2,941.6570   -661.8030   -947.1210
Decrease / Increase in Cash
  25.5790   210.7200   216.7230   -148.5910   443.6270
Employees
  13,000   14,000   16,700   -   -