2024-05-24  10:10:00 PM Chg. -0.19 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
206.35USD -0.09% 476,857
Turnover: 52.34 mill.
178.33Bid Size: 100 229.00Ask Size: 100 9.72 bill.USD 0.66% 27.22

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
  432.7660   430.7190   473.9120   443.7580   447.2050
Intangible Assets
  2,325.0520   2,156.2850   2,519.7460   2,289.0670   2,306.1650
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,041.8220   5,003.4880   5,730.1340   5,442.6040   5,517.0800
Inventories
  427.7780   476.5570   513.1960   477.6430   578.5070
Accounts Receivable
  366.2860   418.6730   395.0710   383.5690   408.8340
Cash and Cash Equivalents
  357.1610   301.0830   375.8800   445.0840   292.0340
Current Assets
  1,236.1690   1,306.3320   1,422.4250   1,429.1180   1,410.9830
Total Assets
  6,277.9910   6,309.8200   7,152.5590   6,871.7220   6,928.0630

 

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
  106.7090   102.9160   102.5200   118.2360   126.8070
Long-term debt
  2,072.2000   1,858.9430   2,377.8880   1,740.1020   1,624.0230
Liabilities to Banks
  2,072.2000   1,858.9000   -   -   -
Provisions
  608.2000   439.6000   -   -   -
Liabilities
  3,738.0130   3,330.5000   3,816.1020   3,116.9740   2,906.0950
Share Capital
  47.2480   47.5360   47.8120   47.9290   47.9570
Total Equity
  2,539.9780   2,979.3200   3,336.4570   3,754.7480   4,021.9680
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,277.9910   6,309.8200   7,152.5590   6,871.7220   6,928.0630

 

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
  2,448.3830   2,595.3620   2,537.1560   2,809.5630   2,791.0410
Depreciation (total)
  -   -   -   -   -
Operating Result
  321.7040   427.2540   423.0680   628.0950   499.7250
Interest Income
  102.0760   78.5290   65.3360   55.6410   53.3520
Income Before Taxes
  219.6280   339.9030   357.7320   559.4680   445.9190
Income Taxes
  23.1960   -122.0780   21.9310   74.3490   83.0030
Minority Interests Profit
  -   -   -   -   -
Net Income
  200.8020   461.4660   335.3240   485.3740   363.1390

 

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
  4.3900   9.9900   7.2100   10.3800   7.7400
Dividend per Share
  1.3600   1.3600   1.3600   1.3600   1.3600

 

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
  435.0860   437.0680   437.1430   652.1390   342.8060
Cash Flow from Investing Activities
  -196.3940   -73.4810   -837.7830   156.7370   -259.4100
Cash Flow from Financing
  -206.4330   -418.8360   455.1630   -715.8220   -217.5060
Decrease / Increase in Cash
  23.6030   -56.0780   74.7970   69.2040   -153.0500
Employees
  15,200   14,400   -   -   -