2024-04-26  9:59:58 PM Chg. +0.17 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
53.34USD +0.32% 161,738
Turnover: 8.63 mill.
-Bid Size: - -Ask Size: - 55.54 bill.USD - 34.21

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
  173.3430   230.2760   243.0510   298.6400   314.6560
Intangible Assets
  1,032.6350   1,034.0850   1,045.8780   1,052.1050   1,059.0460
Long-Term Investments
  2.3940   2.3660   -   12.9050   44.2910
Fixed Assets
  2,721.2010   2,704.6350   2,722.7210   2,834.0430   3,061.7610
Inventories
  161.9710   255.7450   277.7050   360.7310   333.0850
Accounts Receivable
  448.0510   449.4760   484.5620   540.3300   666.0120
Cash and Cash Equivalents
  377.5820   528.6220   637.5130   797.9570   1,180.4130
Current Assets
  1,432.2700   2,086.3770   1,804.1700   2,316.3090   3,140.9550
Total Assets
  4,153.4710   4,791.0120   4,526.8910   5,150.3520   6,202.7160

 

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
  193.2700   245.9100   248.7600   274.0450   296.8000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  95.5000   98.2000   122.7000   128.8000   166.1000
Liabilities
  823.7620   895.8000   915.9900   979.0710   1,041.8560
Share Capital
  6.2320   6.2920   6.3100   6.3640   6.3860
Total Equity
  3,329.7090   3,895.2120   3,610.9010   4,171.2810   5,160.8600
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,153.4710   4,791.0120   4,526.8910   5,150.3520   6,202.7160

 

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
  3,049.3930   3,369.0450   3,807.1830   4,200.8190   4,598.6380
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,085.3380   1,198.7870   1,283.6190   1,402.9390   1,633.1530
Interest Income
  -   -   -   -   -
Income Before Taxes
  1,079.6850   1,201.6230   1,293.2720   1,415.9620   1,626.1570
Income Taxes
  367   380.9450   300.2680   308.1270   216.5630
Minority Interests Profit
  -   -   -   -   -
Net Income
  712.6850   820.6780   993.0040   1,107.8350   1,409.5940

 

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
  0.6050   0.7250   0.8900   1.0200   1.3300
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
  701.3550   987.7310   1,161.8810   1,113.7620   1,364.1630
Cash Flow from Investing Activities
  -256.1930   -531.5410   272.9560   -326.7240   -472.4870
Cash Flow from Financing
  -2,238.3910   -311.1350   -1,316.1110   -628.5060   -526.0680
Decrease / Increase in Cash
  -1,797.8350   151.0400   108.8910   160.4440   382.4560
Employees
  1,836   2,114   2,203   2,422   3,666