2024-05-31  10:10:00 PM Chg. +1.14 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
43.49USD +2.69% 3.05 mill.
Turnover: 103.24 mill.
42.20Bid Size: 100 47.50Ask Size: 100 9.99 bill.USD 2.76% 10.98

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  885.4000   938.8000   775.2000   678.1000   544.4000
Intangible Assets
  1,732.9000   1,711.9000   1,379.4000   1,373.4000   1,366.6000
Long-Term Investments
  0.0000   .1000   .1000   -   -
Fixed Assets
  4,245.7000   4,320.5000   5,371.1000   5,007.1000   4,691.5000
Inventories
  673.8000   778.3000   736.9000   734.8000   994.2000
Accounts Receivable
  314.1000   298.1000   193.3000   200.2000   252.3000
Cash and Cash Equivalents
  1,243.4000   969.2000   1,426.3000   2,007.7000   789.8000
Current Assets
  2,432.6000   2,556.8000   2,553.1000   3,375.3000   2,573.8000
Total Assets
  6,678.3000   6,877.3000   7,924.2000   8,382.4000   7,265.3000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  264.3000   243.6000   130.8000   445.2000   520.7000
Long-term debt
  1,599.9000   1,601.9000   1,587.9000   1,590.7000   1,659.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  673.2000   673.6000   666.1000   865.1000   -
Liabilities
  3,433.7000   3,363.9000   5,647.8000   5,123.1000   4,979.8000
Share Capital
  2.9000   2.9000   2.8000   2.8000   2.4000
Total Equity
  3,244.6000   3,513.4000   2,276.4000   3,259.3000   2,285.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,678.3000   6,877.3000   7,924.2000   8,382.4000   7,265.3000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  5,880   6,027.1000   4,961.4000   5,746.3000   6,684.5000
Depreciation (total)
  260.3000   268.2000   248.3000   218.7000   195.3000
Operating Result
  670.8000   814.1000   -550.8000   968   1,175.8000
Interest Income
  74   47.9000   60.1000   71.4000   58.7000
Income Before Taxes
  596.8000   766.2000   -624.2000   897.3000   1,047
Income Taxes
  199.3000   122.8000   27.9000   63.1000   190.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  397.5000   643.4000   -652.1000   834.2000   856.3000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  1.3900   2.2200   -2.3400   3.0000   3.2400
Dividend per Share
  1.3500   1.3500   1.0125   0.0000   1.0000

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  996.7000   791.7000   407   1,323.7000   853.2000
Cash Flow from Investing Activities
  -2,164.8000   -574.2000   44.3000   -91   -253.6000
Cash Flow from Financing
  -249.9000   -484.9000   5.9000   -666   -1,778.1000
Decrease / Increase in Cash
  -1,429.5000   -274.2000   457.1000   581.4000   -1,217.9000
Employees
  20,800   21,000   17,300   16,400   -