2024-04-19  5:31:03 PM Chg. +0.10 Volume Bid- Ask5:34:40 PM Market Capitalization Dividend Y. P/E Ratio
83.73USD +0.12% 6,356
Turnover: 533,474.52
-Bid Size: - 83.78Ask Size: 200 21.41 bill.USD 3.86% -

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
  775.7160   880.5800   1,241.1520   1,386.9200   1,458.1850
Intangible Assets
  365.7830   415.7870   3,039.3220   2,851.9350   2,727.1750
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,407.9700   2,702.3820   9,947.5350   10,344.8670   10,495.8720
Inventories
  592.0170   649.4480   1,078.5370   1,123.0680   1,131.8560
Accounts Receivable
  560.6530   677.0550   946.9380   884.4280   950.3500
Cash and Cash Equivalents
  323.9920   368.0460   634.8970   606.8230   649.5410
Current Assets
  1,609.0140   1,896.5440   2,941.8600   2,942.5440   3,059.7990
Total Assets
  4,016.9840   4,598.9260   12,889.3950   13,287.4110   13,555.6710

 

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
  274.8150   338.1880   471.3820   510.3720   555.6870
Long-term debt
  1,066.8550   1,632.1860   4,504.4170   3,997.4380   3,779.3590
Liabilities to Banks
  50.7000   54.4000   77.8000   80   82.3000
Provisions
  -   -   -   641.5000   593.4000
Liabilities
  2,385.8500   2,909.6320   6,846.0210   7,057.8630   7,232.6360
Share Capital
  14.4700   14.4700   16.0660   16.0660   16.0660
Total Equity
  1,631.1340   1,689.2940   6,043.3740   6,229.5480   6,323.0350
Minority Interests
  4.8900   5.0920   10.4230   12.2440   11.8820
Total liabilities equity
  4,016.9840   4,598.9260   12,889.3950   13,287.4110   13,555.6710

 

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
  3,116.3500   3,398.7190   3,977.5390   5,140.0840   5,084.2390
Depreciation (total)
  102.4690   117.9670   173.7920   323.3300   325.3600
Operating Result
  567.3560   581.4430   583.8820   665.2700   566.4840
Interest Income
  -52.9890   -65.3630   -132.5580   -138.2210   131.8020
Income Before Taxes
  523.7170   537.0450   447.7570   557.4520   441.3710
Income Taxes
  118.6860   241.3800   107.9760   97.1840   73.9990
Minority Interests Profit
  -   -   2.4790   4.3950   4.1440
Net Income
  405.0310   295.6650   337.3020   455.8730   363.2280

 

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
  5.0700   3.7300   3.8100   4.0500   3.2500
Dividend per Share
  2.4000   2.6600   2.8400   2.9600   3.0400

 

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
  535.4060   390.7560   437.5750   698.9650   714.0980
Cash Flow from Investing Activities
  -355.4630   -299.9300   -5,013.2350   -225.8660   -187.4630
Cash Flow from Financing
  -19.6940   -42.5580   4,870.7030   -505.0570   -511.5700
Decrease / Increase in Cash
  142.0040   44.0540   280.4760   -24.5770   35.9270
Employees
  6,900   7,300   13,000   13,600   13,700