2024-05-15  7:29:10 PM Chg. +7.68 Volume Bid7:29:30 PM Ask7:29:30 PM Market Capitalization Dividend Y. P/E Ratio
1,283.45USD +0.60% 107,963
Turnover: 53.74 mill.
1,282.20Bid Size: 400 1,284.70Ask Size: 400 71.87 bill.USD 0.00% 58.30

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
  310.5800   324.9240   388.3330   756.7570   752
Intangible Assets
  1,764.3430   1,717.8620   1,788.4040   2,743.8200   2,610
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,795.5800   7,842.1090   8,540.1800   11,389.4840   11,435
Inventories
  724.0110   730.6810   805.2920   1,232.6490   1,283
Accounts Receivable
  576.3390   636.1270   704.3100   1,067.6030   720
Cash and Cash Equivalents
  1,586.9940   650.5610   2,073.0170   1,467.4860   4,717
Current Assets
  2,930.6970   2,133.5520   3,657.2870   4,865.2470   6,960
Total Assets
  10,726.2770   9,975.6610   12,197.4670   16,254.7310   18,395

 

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
  156.0750   148.7610   173.6030   276.5900   218
Long-term debt
  9,943.1910   11,393.6200   12,501.9460   16,469.2210   19,384
Liabilities to Banks
  -   -   -   -   -
Provisions
  492.3000   500.9000   399.5000   440.8000   430
Liabilities
  11,377.7670   12,926.8650   14,005.9380   19,139.8140   22,363
Share Capital
  .5580   .5610   .5690   1   1
Total Equity
  -651.4900   -2,951.2040   -1,808.4710   -2,885.0830   -3,968
Minority Interests
  -   -   -   9.8220   4
Total liabilities equity
  10,726.2770   9,975.6610   12,197.4670   16,254.7310   18,395

 

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
  3,171.4110   3,504.2860   3,811.1260   5,223.2030   5,103
Depreciation (total)
  121.6700   141.0250   129.8440   225.7000   283
Operating Result
  1,267.7600   1,479.8260   1,654.9610   1,926.5460   1,751
Interest Income
  -483.8500   -602.5890   -663.0080   -859.7530   -1,029
Income Before Taxes
  768.1160   837.4300   985.5570   1,062.8650   740
Income Taxes
  181.7020   208.8890   24.0210   221.9860   87
Minority Interests Profit
  -   -   -   -1.5410   -1
Net Income
  586.4140   596.8870   957.0620   889.7700   699

 

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
  10.3900   7.8800   16.2000   13.8400   8.9600
Dividend per Share
  0.0000   46.0000   0.0000   30.0000   32.5000

 

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
  668.9300   788.7330   1,022.1730   1,015.4720   1,213
Cash Flow from Investing Activities
  -1,443.0460   -287.0030   -683.5770   -3,888.9800   799
Cash Flow from Financing
  1,646.8350   -1,443.6820   1,085.6000   2,271.3530   1,230
Decrease / Increase in Cash
  872.9610   -936.4330   1,422.4560   -605.5310   3,250
Employees
  9,300   9,200   10,100   18,300   14,200