2024-04-16  10:10:00 PM Chg. +0.05 Volume Bid12:18:47 AM Ask12:18:47 AM Market Capitalization Dividend Y. P/E Ratio
179.09USD +0.03% 896,166
Turnover: 98.59 mill.
178.46Bid Size: 100 184.99Ask Size: 200 41.37 bill.USD 0.56% 31.42

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
  548.9080   526.5300   617.1380   635.6410   891.2930
Intangible Assets
  2,762.8720   2,623.7190   3,368.6290   3,342.0850   4,165.3170
Long-Term Investments
  279.7900   292.6250   375.0050   382.4790   464.9030
Fixed Assets
  7,818.7880   7,835.0130   9,769.4220   9,903.0620   12,198.8650
Inventories
  624.5670   559.1710   769.1750   1,044.2840   1,132.4710
Accounts Receivable
  744.7600   597.4720   829.2130   919.3350   1,012.9320
Cash and Cash Equivalents
  393.0300   1,212.8220   346.7720   345.3860   409.8040
Current Assets
  2,025.7710   2,522.4700   2,128.7650   2,528.0580   2,824.6680
Total Assets
  9,844.5590   10,357.4830   11,898.1870   12,431.1200   15,023.5330

 

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
  377.2190   360.3700   470.2520   497.1340   516.5880
Long-term debt
  2,271.2920   2,281.4410   2,229.1480   2,158.9280   1,895.4320
Liabilities to Banks
  2,768.7000   -   -   -   -
Provisions
  900.2000   -   -   -   -
Liabilities
  4,729.0670   4,408.1370   5,026.3030   4,954.6080   6,293.3420
Share Capital
  2.6620   2.6760   2.6890   2.7000   2.7090
Total Equity
  5,115.4920   5,949.3460   6,871.8840   7,476.5120   8,730.1910
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,844.5590   10,357.4830   11,898.1870   12,431.1200   15,023.5330

 

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
  5,158.5570   4,540.0290   5,546.5140   6,150.5300   6,596.9500
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,177.3800   1,027.8840   1,308.6700   1,500.6920   1,707.4590
Interest Income
  -88.4810   -86.0620   -80.3810   -83.1860   -81.7950
Income Before Taxes
  1,069.7480   1,082.3090   1,223.1700   1,428.6920   1,606.4120
Income Taxes
  208.4510   209.8700   233.1170   269.1500   293.2240
Minority Interests Profit
  -   -   -   -   -
Net Income
  861.2970   872.4390   990.0530   1,159.5420   1,313.1880

 

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
  3.7800   3.8000   4.2900   5.0400   5.7000
Dividend per Share
  0.5600   0.7200   0.8000   0.8800   1.0000

 

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
  1,114.4220   1,280.9800   1,160.4570   1,149.3730   1,735.2960
Cash Flow from Investing Activities
  -1,150.9250   61.6300   -2,055.8420   -552.7600   -2,376.4300
Cash Flow from Financing
  72.9130   -539.4360   39.3370   -575.6990   697.2830
Decrease / Increase in Cash
  39.0550   819.7920   -866.0500   -1.3860   64.4180
Employees
  18,100   -   -   -   -