2024-05-02  10:10:00 PM Chg. +22.46 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
1,271.78USD +1.80% 196,565
Turnover: 116.48 mill.
1,050.00Bid Size: 100 2,030.62Ask Size: 100 70.72 bill.USD 0.00% 57.73

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
  324.9240   388.3330   756.7570   752   770
Intangible Assets
  1,717.8620   1,788.4040   2,743.8200   2,610   2,791
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,842.1090   8,540.1800   11,389.4840   11,435   12,285
Inventories
  730.6810   805.2920   1,232.6490   1,283   1,185
Accounts Receivable
  636.1270   704.3100   1,067.6030   720   791
Cash and Cash Equivalents
  650.5610   2,073.0170   1,467.4860   4,717   4,787
Current Assets
  2,133.5520   3,657.2870   4,865.2470   6,960   7,030
Total Assets
  9,975.6610   12,197.4670   16,254.7310   18,395   19,315

 

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
  148.7610   173.6030   276.5900   218   227
Long-term debt
  11,393.6200   12,501.9460   16,469.2210   19,384   19,372
Liabilities to Banks
  -   -   -   -   -
Provisions
  500.9000   399.5000   440.8000   430   485
Liabilities
  12,926.8650   14,005.9380   19,139.8140   22,363   22,225
Share Capital
  .5610   .5690   1   1   1
Total Equity
  -2,951.2040   -1,808.4710   -2,885.0830   -3,968   -2,910
Minority Interests
  -   -   9.8220   4   6
Total liabilities equity
  9,975.6610   12,197.4670   16,254.7310   18,395   19,315

 

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
  3,504.2860   3,811.1260   5,223.2030   5,103   4,798
Depreciation (total)
  141.0250   129.8440   225.7000   283   253
Operating Result
  1,479.8260   1,654.9610   1,926.5460   1,751   1,691
Interest Income
  -602.5890   -663.0080   -859.7530   -1,029   -1,059
Income Before Taxes
  837.4300   985.5570   1,062.8650   740   715
Income Taxes
  208.8890   24.0210   221.9860   87   34
Minority Interests Profit
  -   -   -1.5410   -1   1
Net Income
  596.8870   957.0620   889.7700   699   680

 

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
  7.8800   16.2000   13.8400   8.9600   10.4100
Dividend per Share
  46.0000   0.0000   30.0000   32.5000   0.0000

 

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
  788.7330   1,022.1730   1,015.4720   1,213   913
Cash Flow from Investing Activities
  -287.0030   -683.5770   -3,888.9800   799   -785
Cash Flow from Financing
  -1,443.6820   1,085.6000   2,271.3530   1,230   -70
Decrease / Increase in Cash
  -936.4330   1,422.4560   -605.5310   3,250   70
Employees
  9,200   10,100   18,300   14,200   13,300