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

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
  382.9990   432.7660   430.7190   473.9120   443.7580
Intangible Assets
  2,383.7480   2,325.0520   2,156.2850   2,519.7460   2,289.0670
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,052.6850   5,041.8220   5,003.4880   5,730.1340   5,442.6040
Inventories
  395.7440   427.7780   476.5570   513.1960   477.6430
Accounts Receivable
  345.8750   366.2860   418.6730   395.0710   383.5690
Cash and Cash Equivalents
  333.5580   357.1610   301.0830   375.8800   445.0840
Current Assets
  1,128.8070   1,236.1690   1,306.3320   1,422.4250   1,429.1180
Total Assets
  6,181.4920   6,277.9910   6,309.8200   7,152.5590   6,871.7220

 

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
  92.0270   106.7090   102.9160   102.5200   118.2360
Long-term debt
  2,162.9270   2,072.2000   1,858.9430   2,377.8880   1,740.1020
Liabilities to Banks
  2,162.9000   2,072.2000   1,858.9000   -   -
Provisions
  603.7000   608.2000   439.6000   -   -
Liabilities
  3,750.9610   3,738.0130   3,330.5000   3,816.1020   3,116.9740
Share Capital
  46.8710   47.2480   47.5360   47.8120   47.9290
Total Equity
  2,430.5310   2,539.9780   2,979.3200   3,336.4570   3,754.7480
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  6,181.4920   6,277.9910   6,309.8200   7,152.5590   6,871.7220

 

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
  2,146.3030   2,448.3830   2,595.3620   2,537.1560   2,809.5630
Depreciation (total)
  -   -   -   -   -
Operating Result
  372.2790   321.7040   427.2540   423.0680   628.0950
Interest Income
  81.7750   102.0760   78.5290   65.3360   55.6410
Income Before Taxes
  284.9110   219.6280   339.9030   357.7320   559.4680
Income Taxes
  129.6480   23.1960   -122.0780   21.9310   74.3490
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  152.5300   200.8020   461.4660   335.3240   485.3740

 

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
  3.3900   4.3900   9.9900   7.2100   10.3800
Dividend per Share
  1.3600   1.3600   1.3600   1.3600   1.3600

 

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
  426.3010   435.0860   437.0680   437.1430   652.1390
Cash Flow from Investing Activities
  -1,832.8550   -196.3940   -73.4810   -837.7830   156.7370
Cash Flow from Financing
  1,141.2590   -206.4330   -418.8360   455.1630   -715.8220
Decrease / Increase in Cash
  -210.2310   23.6030   -56.0780   74.7970   69.2040
Employees
  14,400   15,200   14,400   -   -