2024-04-18  9:59:55 PM Chg. +0.50 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
106.28USD +0.47% 82,342
Turnover: 8.8 mill.
-Bid Size: - -Ask Size: - 6.13 bill.USD 0.14% 9.77

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
  899.8000   984.5000   1,026.8000   942.7000   906.1000
Intangible Assets
  3,726.6000   3,569.2000   3,480.7000   3,518.2000   3,307
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,854.9000   8,625.1000   10,236.8000   9,349.8000   8,743.1000
Inventories
  1,591.3000   1,732.4000   1,615.7000   1,417.1000   1,348.5000
Accounts Receivable
  658.5000   777.8000   741.4000   641.5000   745.2000
Cash and Cash Equivalents
  493.9000   452   503.4000   1,651.4000   1,242.5000
Current Assets
  3,030.8000   3,238.6000   3,394.2000   3,943.7000   3,653.7000
Total Assets
  11,885.7000   11,863.7000   13,631   13,293.5000   12,396.8000

 

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
  889.8000   924.2000   882.8000   1,124.2000   1,220.8000
Long-term debt
  3,061.3000   2,819.4000   2,693.9000   3,513.7000   2,317.6000
Liabilities to Banks
  19.1000   19.5000   12.8000   49.6000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  6,349.3000   6,035.9000   7,819.5000   8,563.2000   7,108
Share Capital
  84.9000   85.4000   85.9000   86.3000   87.1000
Total Equity
  5,536.4000   5,827.8000   5,811.5000   4,730.3000   5,288.8000
Minority Interests
  2   .2000   -2   -3.4000   0.0000
Total liabilities equity
  11,885.7000   11,863.7000   13,631   13,293.5000   12,396.8000

 

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
  8,914.8000   9,656.8000   9,909   7,132.6000   9,154.7000
Depreciation (total)
  324.9000   334.8000   323.8000   325.8000   313.3000
Operating Result
  632.4000   891.7000   558.7000   -1,071.7000   1,076.9000
Interest Income
  -122.2000   -116.1000   -114.7000   -121.3000   -104.2000
Income Before Taxes
  510.2000   775.6000   444   -1,193   972.7000
Income Taxes
  -25.9000   31   28.9000   -55.5000   20.7000
Minority Interests Profit
  -1.7000   -1.8000   -2.2000   -1.4000   -.3000
Net Income
  537.8000   746.4000   417.3000   -1,136.1000   952.3000

 

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
  6.9300   9.7500   5.6300   -15.9600   13.4500
Dividend per Share
  0.1500   0.1500   0.1500   0.0375   0.0375

 

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
  699.8000   852.5000   1,020.3000   697.7000   1,071.2000
Cash Flow from Investing Activities
  -459.1000   -395.4000   -505.9000   -59.1000   -45
Cash Flow from Financing
  -508.2000   -478.5000   -451.6000   477.4000   -1,398.5000
Decrease / Increase in Cash
  -236.2000   -41.9000   51.4000   1,148   -408.9000
Employees
  34,500   36,500   38,000   40,000   33,000