2024-04-25  9:12:52 PM Chg. -0.14 Volume Bid9:12:54 PM Ask9:12:54 PM Market Capitalization Dividend Y. P/E Ratio
107.21USD -0.13% 457,316
Turnover: 31.36 mill.
107.19Bid Size: 100 107.22Ask Size: 200 26.15 bill.USD 1.02% 34.71

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
  573   612.8000   652.7000   761.1000   927.7000
Intangible Assets
  2,750   3,110.2000   3,494.3000   3,431.6000   3,302.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,701   6,302.1000   6,763.1000   6,949.7000   7,039.5000
Inventories
  417.4000   495.4000   535.4000   646.6000   613.3000
Accounts Receivable
  356.4000   398.8000   405.5000   422   526.9000
Cash and Cash Equivalents
  155.7000   183.1000   240.6000   270.3000   344.5000
Current Assets
  956.4000   1,112.4000   1,233.4000   1,395.9000   1,529.7000
Total Assets
  6,657.4000   7,414.5000   7,996.5000   8,345.6000   8,569.2000

 

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
  -   -   -   -   630.6000
Long-term debt
  1,810.2000   1,812.5000   1,610.7000   2,599.5000   2,202.2000
Liabilities to Banks
  252.9000   351.4000   252.8000   -   -
Provisions
  587.1000   720   748.4000   -   -
Liabilities
  3,989.6000   4,394.1000   4,763.3000   4,855.7000   4,713.8000
Share Capital
  292.8000   292.8000   292.8000   293.7000   293.7000
Total Equity
  2,667.8000   3,020.4000   3,233.2000   3,489.9000   3,855.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,657.4000   7,414.5000   7,996.5000   8,345.6000   8,569.2000

 

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
  4,357.7000   4,895.8000   5,190.1000   5,375.6000   5,867.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  840.2000   1,029.7000   1,079.1000   597.8000   1,057.4000
Interest Income
  -73.6000   -61   -54.5000   -89.6000   -110.9000
Income Before Taxes
  773.7000   973.8000   1,031.7000   523.3000   967.4000
Income Taxes
  157.8000   187.9000   204.2000   109.4000   211.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  615.9000   785.9000   827.5000   413.9000   755.6000

 

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
  2.5000   3.1800   3.3800   1.7000   3.0900
Dividend per Share
  0.9100   0.9600   1.0100   1.0500   1.0900

 

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
  864.5000   990.3000   993.8000   885.2000   1,030.6000
Cash Flow from Investing Activities
  -553.5000   -608.1000   -682   -728.6000   -234.3000
Cash Flow from Financing
  -472.9000   -360.1000   -252.1000   -120.9000   -725.6000
Decrease / Increase in Cash
  -161   27.4000   57.5000   29.7000   74.2000
Employees
  4,800   5,100   5,100   -   -