2024-04-24  10:10:00 PM Chg. -4.65 Volume Bid11:08:47 PM Ask11:08:47 PM Market Capitalization Dividend Y. P/E Ratio
76.05USD -5.76% 6.37 mill.
Turnover: 376.68 mill.
70.00Bid Size: 100 78.50Ask Size: 200 26.72 bill.USD 0.38% 30.91

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
  576.1000   519.5000   422   395.5000   421.9000
Intangible Assets
  2,476.3000   3,845   3,290.6000   3,890.2000   3,487.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,734.4000   13,750.2000   11,604.6000   13,950.6000   13,413.6000
Inventories
  574.5000   640.3000   455.5000   512.7000   536.7000
Accounts Receivable
  1,195.1000   1,384.5000   810.3000   930.2000   958.5000
Cash and Cash Equivalents
  1,178.4000   1,205.2000   1,824.8000   819.3000   709.2000
Current Assets
  3,171.2000   3,688.8000   4,446.9000   2,514.9000   2,477
Total Assets
  12,905.6000   17,439   16,051.5000   16,465.5000   15,890.6000

 

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
  706.5000   765.5000   480.8000   557.9000   623
Long-term debt
  2,974.7000   4,828.4000   2,830.3000   1,807.3000   2,251.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  6,292.7000   10,038.8000   7,078.8000   6,948.5000   6,202
Share Capital
  3.4000   3.4000   3.4000   3.6000   3.6000
Total Equity
  6,612.9000   7,400.2000   8,972.7000   9,517   9,688.6000
Minority Interests
  17.4000   13.2000   8.5000   4.8000   5.2000
Total liabilities equity
  12,905.6000   17,439   16,051.5000   16,465.5000   15,890.6000

 

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
  6,452.7000   7,320   4,634.4000   5,254.7000   5,825.7000
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,178.4000   1,004.1000   539.4000   812.8000   987.4000
Interest Income
  -97   -164.2000   -148.5000   -103.2000   -98.3000
Income Before Taxes
  1,078.4000   874.5000   1,507.7000   677.5000   873.5000
Income Taxes
  -160.1000   -149.1000   -55.5000   -63.3000   -118.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,878.9000   669.9000   1,544.3000   573.9000   755.2000

 

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
  8.3300   1.9900   4.5800   1.6400   2.1200
Dividend per Share
  0.2800   0.2800   0.2800   0.2800   0.2800

 

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
  1,344.4000   1,271.4000   1,436.7000   961.1000   1,303.2000
Cash Flow from Investing Activities
  -1,966.6000   -4,054.6000   -148.4000   -2,615.6000   -102.5000
Cash Flow from Financing
  879.1000   2,802.9000   -696.1000   652   -1,273
Decrease / Increase in Cash
  216.3000   26.8000   619.6000   -1,005.5000   -110.1000
Employees
  24,000   25,000   17,000   18,000   -