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

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
  691.4000   885.4000   938.8000   775.2000   678.1000
Intangible Assets
  340.8000   1,732.9000   1,711.9000   1,379.4000   1,373.4000
Long-Term Investments
  75.1000   0.0000   .1000   .1000   -
Fixed Assets
  1,878.3000   4,245.7000   4,320.5000   5,371.1000   5,007.1000
Inventories
  469.7000   673.8000   778.3000   736.9000   734.8000
Accounts Receivable
  268   314.1000   298.1000   193.3000   200.2000
Cash and Cash Equivalents
  2,672.9000   1,243.4000   969.2000   1,426.3000   2,007.7000
Current Assets
  3,953.3000   2,432.6000   2,556.8000   2,553.1000   3,375.3000
Total Assets
  5,831.6000   6,678.3000   6,877.3000   7,924.2000   8,382.4000

 

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
  194.6000   264.3000   243.6000   130.8000   445.2000
Long-term debt
  1,579.5000   1,599.9000   1,601.9000   1,587.9000   1,590.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  559.2000   673.2000   673.6000   666.1000   865.1000
Liabilities
  2,829.7000   3,433.7000   3,363.9000   5,647.8000   5,123.1000
Share Capital
  2.8000   2.9000   2.9000   2.8000   2.8000
Total Equity
  3,001.9000   3,244.6000   3,513.4000   2,276.4000   3,259.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,831.6000   6,678.3000   6,877.3000   7,924.2000   8,382.4000

 

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
  4,488.3000   5,880   6,027.1000   4,961.4000   5,746.3000
Depreciation (total)
  212.8000   260.3000   268.2000   248.3000   218.7000
Operating Result
  787.4000   670.8000   814.1000   -550.8000   968
Interest Income
  28.4000   74   47.9000   60.1000   71.4000
Income Before Taxes
  759   596.8000   766.2000   -624.2000   897.3000
Income Taxes
  168   199.3000   122.8000   27.9000   63.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  591   397.5000   643.4000   -652.1000   834.2000

 

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
  2.1100   1.3900   2.2200   -2.3400   3.0000
Dividend per Share
  1.3500   1.3500   1.3500   1.0125   0.0000

 

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
  853.8000   996.7000   791.7000   407   1,323.7000
Cash Flow from Investing Activities
  593   -2,164.8000   -574.2000   44.3000   -91
Cash Flow from Financing
  369.5000   -249.9000   -484.9000   5.9000   -666
Decrease / Increase in Cash
  1,813.9000   -1,429.5000   -274.2000   457.1000   581.4000
Employees
  14,400   20,800   21,000   17,300   16,400