2024-04-30  9:59:56 PM Chg. -3.01 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
174.67USD -1.69% 41,345
Turnover: 7.27 mill.
-Bid Size: - -Ask Size: - 40.35 bill.USD 0.57% 30.64

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  473.2300   493.2960   554.1300   548.9080   526.5300
Intangible Assets
  1,734.0210   2,013.3650   2,403.7710   2,762.8720   2,623.7190
Long-Term Investments
  146.2830   239.1290   256.2100   279.7900   292.6250
Fixed Assets
  5,172.4840   5,861.4090   6,826.1440   7,818.7880   7,835.0130
Inventories
  492.1040   540.5040   624.7440   624.5670   559.1710
Accounts Receivable
  592.3260   668.1760   732.8390   744.7600   597.4720
Cash and Cash Equivalents
  717.2590   646.3000   353.9750   393.0300   1,212.8220
Current Assets
  1,928.1900   1,934.6550   1,836.1440   2,025.7710   2,522.4700
Total Assets
  7,100.6740   7,796.0640   8,662.2880   9,844.5590   10,357.4830

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  369.5370   437.3290   399.5710   377.2190   360.3700
Long-term debt
  2,062.6440   1,866.1660   2,273.8370   2,271.2920   2,281.4410
Liabilities to Banks
  2,341.5000   2,174.3000   2,632.7000   2,768.7000   -
Provisions
  867.9000   871.1000   842.7000   900.2000   -
Liabilities
  3,844.1610   3,768.4310   4,420.3660   4,729.0670   4,408.1370
Share Capital
  2.6150   2.6310   2.6400   2.6620   2.6760
Total Equity
  3,256.5130   4,027.6330   4,241.9220   5,115.4920   5,949.3460
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,100.6740   7,796.0640   8,662.2880   9,844.5590   10,357.4830

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  3,840.0870   4,300.1700   4,845.8720   5,158.5570   4,540.0290
Depreciation (total)
  -   -   -   -   -
Operating Result
  801.8970   915.0940   1,075.5400   1,177.3800   1,027.8840
Interest Income
  -94.3040   -98.0290   -82.1800   -88.4810   -86.0620
Income Before Taxes
  693.1030   796.7290   987.7450   1,069.7480   1,082.3090
Income Taxes
  180.9450   115.2590   209.8120   208.4510   209.8700
Minority Interests Profit
  -   -   -   -   -
Net Income
  512.1580   681.4700   777.9330   861.2970   872.4390

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  2.2000   2.9600   3.3700   3.7800   3.8000
Dividend per Share
  0.3600   0.3600   0.5600   0.5600   0.7200

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  756.8350   833.2590   925.5180   1,114.4220   1,280.9800
Cash Flow from Investing Activities
  -452.3670   -625.8170   -1,210.0440   -1,150.9250   61.6300
Cash Flow from Financing
  57.0540   -329.1710   13.0400   72.9130   -539.4360
Decrease / Increase in Cash
  336.2540   -70.9590   -292.3250   39.0550   819.7920
Employees
  15,700   16,900   18,200   18,100   -