2024-04-17  9:59:59 PM Chg. -1.85 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
105.78USD -1.72% 133,280
Turnover: 14.18 mill.
-Bid Size: - -Ask Size: - 6.1 bill.USD 0.14% 9.72

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
  759.9000   899.8000   984.5000   1,026.8000   942.7000
Intangible Assets
  3,610   3,726.6000   3,569.2000   3,480.7000   3,518.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,188.3000   8,854.9000   8,625.1000   10,236.8000   9,349.8000
Inventories
  1,317.9000   1,591.3000   1,732.4000   1,615.7000   1,417.1000
Accounts Receivable
  616   658.5000   777.8000   741.4000   641.5000
Cash and Cash Equivalents
  730.1000   493.9000   452   503.4000   1,651.4000
Current Assets
  2,879.6000   3,030.8000   3,238.6000   3,394.2000   3,943.7000
Total Assets
  11,067.9000   11,885.7000   11,863.7000   13,631   13,293.5000

 

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
  682.6000   889.8000   924.2000   882.8000   1,124.2000
Long-term debt
  3,197.3000   3,061.3000   2,819.4000   2,693.9000   3,513.7000
Liabilities to Banks
  25.9000   19.1000   19.5000   12.8000   49.6000
Provisions
  -   -   -   -   -
Liabilities
  6,263.4000   6,349.3000   6,035.9000   7,819.5000   8,563.2000
Share Capital
  83.9000   84.9000   85.4000   85.9000   86.3000
Total Equity
  4,804.5000   5,536.4000   5,827.8000   5,811.5000   4,730.3000
Minority Interests
  2   2   .2000   -2   -3.4000
Total liabilities equity
  11,067.9000   11,885.7000   11,863.7000   13,631   13,293.5000

 

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
  8,203.1000   8,914.8000   9,656.8000   9,909   7,132.6000
Depreciation (total)
  321.8000   324.9000   334.8000   323.8000   325.8000
Operating Result
  789.2000   632.4000   891.7000   558.7000   -1,071.7000
Interest Income
  -115   -122.2000   -116.1000   -114.7000   -121.3000
Income Before Taxes
  674.2000   510.2000   775.6000   444   -1,193
Income Taxes
  125.5000   -25.9000   31   28.9000   -55.5000
Minority Interests Profit
  -.3000   -1.7000   -1.8000   -2.2000   -1.4000
Net Income
  549   537.8000   746.4000   417.3000   -1,136.1000

 

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
  6.8400   6.9300   9.7500   5.6300   -15.9600
Dividend per Share
  0.1500   0.1500   0.1500   0.1500   0.0375

 

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
  954.8000   699.8000   852.5000   1,020.3000   697.7000
Cash Flow from Investing Activities
  -480.9000   -459.1000   -395.4000   -505.9000   -59.1000
Cash Flow from Financing
  -303.2000   -508.2000   -478.5000   -451.6000   477.4000
Decrease / Increase in Cash
  173.7000   -236.2000   -41.9000   51.4000   1,148
Employees
  34,200   34,500   36,500   38,000   40,000