2024-05-10  9:59:58 PM Chg. -0.61 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.11USD -0.80% 44,377
Turnover: 3.34 mill.
-Bid Size: - -Ask Size: - 17.54 bill.USD - 40.62

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
  478.2000   470.9000   491.5000   564.7000   481.6000
Intangible Assets
  2,398.6000   1,459.8000   1,307.5000   1,659.2000   1,280.6000
Long-Term Investments
  8.8000   11.4000   11.4000   9.5000   5.5000
Fixed Assets
  5,507.7000   4,649   4,973.5000   5,751.2000   5,209.2000
Inventories
  384.1000   444.9000   395.1000   501.2000   623.7000
Accounts Receivable
  579.2000   648.7000   1,028.9000   942.7000   617.6000
Cash and Cash Equivalents
  666.7000   601.8000   701   1,170.3000   2,339.5000
Current Assets
  1,723.2000   1,793.1000   2,222.3000   3,168.7000   3,862
Total Assets
  7,230.9000   6,442.1000   7,195.8000   8,919.9000   9,071.2000

 

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
  192.2000   186.5000   178.8000   215.9000   197.7000
Long-term debt
  2,725.5000   2,802.8000   2,731.3000   2,735   2,826.4000
Liabilities to Banks
  2,704.6000   2,783.6000   2,713.9000   2,712.2000   -
Provisions
  498.2000   275.3000   201.8000   250.5000   -
Liabilities
  4,802.1000   4,326.4000   4,488.5000   4,701.3000   4,195
Share Capital
  2.9000   2.9000   2.9000   3   3
Total Equity
  2,428.8000   2,115.7000   2,707.3000   4,218.6000   4,876.2000
Minority Interests
  -   -   2.1000   0.0000   0.0000
Total liabilities equity
  7,230.9000   6,442.1000   7,195.8000   8,919.9000   9,071.2000

 

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
  3,217.9000   3,367.3000   3,776.4000   5,632.3000   4,862.8000
Depreciation (total)
  480.3000   463.1000   376   406.9000   430.1000
Operating Result
  -237.9000   -123.8000   1,105   2,480.3000   1,640.2000
Interest Income
  -142.4000   -136.2000   -112.2000   -92.2000   -82.2000
Income Before Taxes
  -418.6000   -257.7000   1,001.9000   2,361.1000   1,588.2000
Income Taxes
  -307.3000   -54.1000   -108.6000   491.4000   286.2000
Minority Interests Profit
  -   -   4.7000   -1.8000   0.0000
Net Income
  -111.3000   -203.6000   1,115.2000   1,871.5000   1,302

 

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
  -0.4000   -0.7600   4.2400   7.2800   5.1800
Dividend per Share
  -   -   -   -   -

 

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
  732.9000   649.5000   896.6000   2,330.4000   2,125.7000
Cash Flow from Investing Activities
  -195.2000   -280.7000   -141.6000   -1,329.6000   -206.3000
Cash Flow from Financing
  -404.8000   -431.5000   -659.9000   -529.8000   -756
Decrease / Increase in Cash
  126.1000   -64.9000   99.2000   469.3000   1,169.2000
Employees
  6,252   6,478   5,814   6,705   -