2024-04-19  9:59:59 PM Chg. +0.27 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.37USD +0.36% 37,097
Turnover: 2.79 mill.
-Bid Size: - -Ask Size: - 17.69 bill.USD - 40.75

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  460.2000   491.2000   478.2000   470.9000   491.5000
Intangible Assets
  2,643.4000   2,741.6000   2,398.6000   1,459.8000   1,307.5000
Long-Term Investments
  3.5000   3   8.8000   11.4000   11.4000
Fixed Assets
  5,990.4000   6,501   5,507.7000   4,649   4,973.5000
Inventories
  274.7000   331.6000   384.1000   444.9000   395.1000
Accounts Receivable
  447   533.5000   579.2000   648.7000   1,028.9000
Cash and Cash Equivalents
  548.4000   540.6000   666.7000   601.8000   701
Current Assets
  1,326.6000   1,478.6000   1,723.2000   1,793.1000   2,222.3000
Total Assets
  7,317   7,979.6000   7,230.9000   6,442.1000   7,195.8000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  156.9000   166.6000   192.2000   186.5000   178.8000
Long-term debt
  3,049.4000   2,194.8000   2,725.5000   2,802.8000   2,731.3000
Liabilities to Banks
  3,049.4000   2,172.1000   2,704.6000   2,783.6000   2,713.9000
Provisions
  982.6000   973.6000   498.2000   275.3000   201.8000
Liabilities
  5,174.3000   5,194.9000   4,802.1000   4,326.4000   4,488.5000
Share Capital
  2.9000   2.9000   2.9000   2.9000   2.9000
Total Equity
  2,142.7000   2,784.7000   2,428.8000   2,115.7000   2,707.3000
Minority Interests
  -   -   -   -   2.1000
Total liabilities equity
  7,317   7,979.6000   7,230.9000   6,442.1000   7,195.8000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  2,832.7000   3,058.8000   3,217.9000   3,367.3000   3,776.4000
Depreciation (total)
  465.4000   449.2000   480.3000   463.1000   376
Operating Result
  548.6000   1,370.2000   -237.9000   -123.8000   1,105
Interest Income
  -154.6000   -149.4000   -142.4000   -136.2000   -112.2000
Income Before Taxes
  415.3000   1,230.5000   -418.6000   -257.7000   1,001.9000
Income Taxes
  84.5000   475   -307.3000   -54.1000   -108.6000
Minority Interests Profit
  -   -   -   -   4.7000
Net Income
  330.8000   755.5000   -111.3000   -203.6000   1,115.2000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.1800   2.7000   -0.4000   -0.7600   4.2400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  787.2000   8.3000   732.9000   649.5000   896.6000
Cash Flow from Investing Activities
  -68.4000   285.8000   -195.2000   -280.7000   -141.6000
Cash Flow from Financing
  -659.7000   -309.2000   -404.8000   -431.5000   -659.9000
Decrease / Increase in Cash
  57.1000   -7.8000   126.1000   -64.9000   99.2000
Employees
  5,333   6,233   6,252   6,478   5,814