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

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  260.6840   310.5800   324.9240   388.3330   756.7570
Intangible Assets
  1,539.8510   1,764.3430   1,717.8620   1,788.4040   2,743.8200
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,595.0880   7,795.5800   7,842.1090   8,540.1800   11,389.4840
Inventories
  591.4010   724.0110   730.6810   805.2920   1,232.6490
Accounts Receivable
  444.0720   576.3390   636.1270   704.3100   1,067.6030
Cash and Cash Equivalents
  714.0330   1,586.9940   650.5610   2,073.0170   1,467.4860
Current Assets
  1,831.9620   2,930.6970   2,133.5520   3,657.2870   4,865.2470
Total Assets
  8,427.0500   10,726.2770   9,975.6610   12,197.4670   16,254.7310

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  142.8220   156.0750   148.7610   173.6030   276.5900
Long-term debt
  8,183.5020   9,943.1910   11,393.6200   12,501.9460   16,469.2210
Liabilities to Banks
  -   -   -   -   -
Provisions
  450.4000   492.3000   500.9000   399.5000   440.8000
Liabilities
  9,465.3560   11,377.7670   12,926.8650   14,005.9380   19,139.8140
Share Capital
  .5510   .5580   .5610   .5690   1
Total Equity
  -1,038.3060   -651.4900   -2,951.2040   -1,808.4710   -2,885.0830
Minority Interests
  -   -   -   -   9.8220
Total liabilities equity
  8,427.0500   10,726.2770   9,975.6610   12,197.4670   16,254.7310

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  2,707.1150   3,171.4110   3,504.2860   3,811.1260   5,223.2030
Depreciation (total)
  93.6630   121.6700   141.0250   129.8440   225.7000
Operating Result
  1,074.0020   1,267.7600   1,479.8260   1,654.9610   1,926.5460
Interest Income
  -418.7850   -483.8500   -602.5890   -663.0080   -859.7530
Income Before Taxes
  636.8240   768.1160   837.4300   985.5570   1,062.8650
Income Taxes
  189.6120   181.7020   208.8890   24.0210   221.9860
Minority Interests Profit
  -   -   -   -   -1.5410
Net Income
  447.2120   586.4140   596.8870   957.0620   889.7700

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  7.8400   10.3900   7.8800   16.2000   13.8400
Dividend per Share
  0.0000   0.0000   46.0000   0.0000   30.0000

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  520.9380   668.9300   788.7330   1,022.1730   1,015.4720
Cash Flow from Investing Activities
  -1,679.1490   -1,443.0460   -287.0030   -683.5770   -3,888.9800
Cash Flow from Financing
  1,054.9470   1,646.8350   -1,443.6820   1,085.6000   2,271.3530
Decrease / Increase in Cash
  -105.5150   872.9610   -936.4330   1,422.4560   -605.5310
Employees
  8,200   9,300   9,200   10,100   18,300