2024-04-23  10:10:00 PM Chg. +1.99 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
179.85USD +1.12% 600,975
Turnover: 67.35 mill.
165.58Bid Size: 100 186.41Ask Size: 100 41.55 bill.USD 0.56% 31.55

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  554.1300   548.9080   526.5300   617.1380   635.6410
Intangible Assets
  2,403.7710   2,762.8720   2,623.7190   3,368.6290   3,342.0850
Long-Term Investments
  256.2100   279.7900   292.6250   375.0050   382.4790
Fixed Assets
  6,826.1440   7,818.7880   7,835.0130   9,769.4220   9,903.0620
Inventories
  624.7440   624.5670   559.1710   769.1750   1,044.2840
Accounts Receivable
  732.8390   744.7600   597.4720   829.2130   919.3350
Cash and Cash Equivalents
  353.9750   393.0300   1,212.8220   346.7720   345.3860
Current Assets
  1,836.1440   2,025.7710   2,522.4700   2,128.7650   2,528.0580
Total Assets
  8,662.2880   9,844.5590   10,357.4830   11,898.1870   12,431.1200

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  399.5710   377.2190   360.3700   470.2520   497.1340
Long-term debt
  2,273.8370   2,271.2920   2,281.4410   2,229.1480   2,158.9280
Liabilities to Banks
  2,632.7000   2,768.7000   -   -   -
Provisions
  842.7000   900.2000   -   -   -
Liabilities
  4,420.3660   4,729.0670   4,408.1370   5,026.3030   4,954.6080
Share Capital
  2.6400   2.6620   2.6760   2.6890   2.7000
Total Equity
  4,241.9220   5,115.4920   5,949.3460   6,871.8840   7,476.5120
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,662.2880   9,844.5590   10,357.4830   11,898.1870   12,431.1200

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  4,845.8720   5,158.5570   4,540.0290   5,546.5140   6,150.5300
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,075.5400   1,177.3800   1,027.8840   1,308.6700   1,500.6920
Interest Income
  -82.1800   -88.4810   -86.0620   -80.3810   -83.1860
Income Before Taxes
  987.7450   1,069.7480   1,082.3090   1,223.1700   1,428.6920
Income Taxes
  209.8120   208.4510   209.8700   233.1170   269.1500
Minority Interests Profit
  -   -   -   -   -
Net Income
  777.9330   861.2970   872.4390   990.0530   1,159.5420

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  3.3700   3.7800   3.8000   4.2900   5.0400
Dividend per Share
  0.5600   0.5600   0.7200   0.8000   0.8800

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  925.5180   1,114.4220   1,280.9800   1,160.4570   1,149.3730
Cash Flow from Investing Activities
  -1,210.0440   -1,150.9250   61.6300   -2,055.8420   -552.7600
Cash Flow from Financing
  13.0400   72.9130   -539.4360   39.3370   -575.6990
Decrease / Increase in Cash
  -292.3250   39.0550   819.7920   -866.0500   -1.3860
Employees
  18,200   18,100   -   -   -