2024-04-18  10:10:00 PM Chg. -0.78 Volume Bid1:00:00 PM Ask1:00:00 PM Market Capitalization Dividend Y. P/E Ratio
177.27USD -0.44% 629,044
Turnover: 61.97 mill.
157.07Bid Size: 100 184.99Ask Size: 200 40.95 bill.USD 0.56% 31.10

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
  493.2960   554.1300   548.9080   526.5300   617.1380
Intangible Assets
  2,013.3650   2,403.7710   2,762.8720   2,623.7190   3,368.6290
Long-Term Investments
  239.1290   256.2100   279.7900   292.6250   375.0050
Fixed Assets
  5,861.4090   6,826.1440   7,818.7880   7,835.0130   9,769.4220
Inventories
  540.5040   624.7440   624.5670   559.1710   769.1750
Accounts Receivable
  668.1760   732.8390   744.7600   597.4720   829.2130
Cash and Cash Equivalents
  646.3000   353.9750   393.0300   1,212.8220   346.7720
Current Assets
  1,934.6550   1,836.1440   2,025.7710   2,522.4700   2,128.7650
Total Assets
  7,796.0640   8,662.2880   9,844.5590   10,357.4830   11,898.1870

 

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
  437.3290   399.5710   377.2190   360.3700   470.2520
Long-term debt
  1,866.1660   2,273.8370   2,271.2920   2,281.4410   2,229.1480
Liabilities to Banks
  2,174.3000   2,632.7000   2,768.7000   -   -
Provisions
  871.1000   842.7000   900.2000   -   -
Liabilities
  3,768.4310   4,420.3660   4,729.0670   4,408.1370   5,026.3030
Share Capital
  2.6310   2.6400   2.6620   2.6760   2.6890
Total Equity
  4,027.6330   4,241.9220   5,115.4920   5,949.3460   6,871.8840
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,796.0640   8,662.2880   9,844.5590   10,357.4830   11,898.1870

 

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
  4,300.1700   4,845.8720   5,158.5570   4,540.0290   5,546.5140
Depreciation (total)
  -   -   -   -   -
Operating Result
  915.0940   1,075.5400   1,177.3800   1,027.8840   1,308.6700
Interest Income
  -98.0290   -82.1800   -88.4810   -86.0620   -80.3810
Income Before Taxes
  796.7290   987.7450   1,069.7480   1,082.3090   1,223.1700
Income Taxes
  115.2590   209.8120   208.4510   209.8700   233.1170
Minority Interests Profit
  -   -   -   -   -
Net Income
  681.4700   777.9330   861.2970   872.4390   990.0530

 

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
  2.9600   3.3700   3.7800   3.8000   4.2900
Dividend per Share
  0.3600   0.5600   0.5600   0.7200   0.8000

 

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
  833.2590   925.5180   1,114.4220   1,280.9800   1,160.4570
Cash Flow from Investing Activities
  -625.8170   -1,210.0440   -1,150.9250   61.6300   -2,055.8420
Cash Flow from Financing
  -329.1710   13.0400   72.9130   -539.4360   39.3370
Decrease / Increase in Cash
  -70.9590   -292.3250   39.0550   819.7920   -866.0500
Employees
  16,900   18,200   18,100   -   -