2024-04-25  9:59:58 PM Chg. -0.99 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.72USD -1.29% 38,175
Turnover: 2.89 mill.
-Bid Size: - -Ask Size: - 17.77 bill.USD - 40.92

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
  491.2000   478.2000   470.9000   491.5000   564.7000
Intangible Assets
  2,741.6000   2,398.6000   1,459.8000   1,307.5000   1,659.2000
Long-Term Investments
  3   8.8000   11.4000   11.4000   9.5000
Fixed Assets
  6,501   5,507.7000   4,649   4,973.5000   5,751.2000
Inventories
  331.6000   384.1000   444.9000   395.1000   501.2000
Accounts Receivable
  533.5000   579.2000   648.7000   1,028.9000   942.7000
Cash and Cash Equivalents
  540.6000   666.7000   601.8000   701   1,170.3000
Current Assets
  1,478.6000   1,723.2000   1,793.1000   2,222.3000   3,168.7000
Total Assets
  7,979.6000   7,230.9000   6,442.1000   7,195.8000   8,919.9000

 

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
  166.6000   192.2000   186.5000   178.8000   215.9000
Long-term debt
  2,194.8000   2,725.5000   2,802.8000   2,731.3000   2,735
Liabilities to Banks
  2,172.1000   2,704.6000   2,783.6000   2,713.9000   2,712.2000
Provisions
  973.6000   498.2000   275.3000   201.8000   250.5000
Liabilities
  5,194.9000   4,802.1000   4,326.4000   4,488.5000   4,701.3000
Share Capital
  2.9000   2.9000   2.9000   2.9000   3
Total Equity
  2,784.7000   2,428.8000   2,115.7000   2,707.3000   4,218.6000
Minority Interests
  -   -   -   2.1000   0.0000
Total liabilities equity
  7,979.6000   7,230.9000   6,442.1000   7,195.8000   8,919.9000

 

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
  3,058.8000   3,217.9000   3,367.3000   3,776.4000   5,632.3000
Depreciation (total)
  449.2000   480.3000   463.1000   376   406.9000
Operating Result
  1,370.2000   -237.9000   -123.8000   1,105   2,480.3000
Interest Income
  -149.4000   -142.4000   -136.2000   -112.2000   -92.2000
Income Before Taxes
  1,230.5000   -418.6000   -257.7000   1,001.9000   2,361.1000
Income Taxes
  475   -307.3000   -54.1000   -108.6000   491.4000
Minority Interests Profit
  -   -   -   4.7000   -1.8000
Net Income
  755.5000   -111.3000   -203.6000   1,115.2000   1,871.5000

 

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
  2.7000   -0.4000   -0.7600   4.2400   7.2800
Dividend per Share
  -   -   -   -   -

 

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
  8.3000   732.9000   649.5000   896.6000   2,330.4000
Cash Flow from Investing Activities
  285.8000   -195.2000   -280.7000   -141.6000   -1,329.6000
Cash Flow from Financing
  -309.2000   -404.8000   -431.5000   -659.9000   -529.8000
Decrease / Increase in Cash
  -7.8000   126.1000   -64.9000   99.2000   469.3000
Employees
  6,233   6,252   6,478   5,814   6,705