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

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
  302.8990   382.9990   432.7660   430.7190   473.9120
Intangible Assets
  1,091.6630   2,383.7480   2,325.0520   2,156.2850   2,519.7460
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   5,052.6850   5,041.8220   5,003.4880   5,730.1340
Inventories
  316.1710   395.7440   427.7780   476.5570   513.1960
Accounts Receivable
  271.9930   345.8750   366.2860   418.6730   395.0710
Cash and Cash Equivalents
  543.7890   333.5580   357.1610   301.0830   375.8800
Current Assets
  1,183.3930   1,128.8070   1,236.1690   1,306.3320   1,422.4250
Total Assets
  3,891.2130   6,181.4920   6,277.9910   6,309.8200   7,152.5590

 

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
  69.4000   92.0270   106.7090   102.9160   102.5200
Long-term debt
  850.2520   2,162.9270   2,072.2000   1,858.9430   2,377.8880
Liabilities to Banks
  850.3000   2,162.9000   2,072.2000   1,858.9000   -
Provisions
  271.4000   603.7000   608.2000   439.6000   -
Liabilities
  1,753.6960   3,750.9610   3,738.0130   3,330.5000   3,816.1020
Share Capital
  45.8140   46.8710   47.2480   47.5360   47.8120
Total Equity
  2,137.5170   2,430.5310   2,539.9780   2,979.3200   3,336.4570
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  3,891.2130   6,181.4920   6,277.9910   6,309.8200   7,152.5590

 

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
  1,868.0270   2,146.3030   2,448.3830   2,595.3620   2,537.1560
Depreciation (total)
  -   -   -   -   -
Operating Result
  319.4530   372.2790   321.7040   427.2540   423.0680
Interest Income
  54.4670   81.7750   102.0760   78.5290   65.3360
Income Before Taxes
  245.7250   284.9110   219.6280   339.9030   357.7320
Income Taxes
  8.0740   129.6480   23.1960   -122.0780   21.9310
Minority Interests Profit
  .4640   0.0000   -   -   -
Net Income
  237.3770   152.5300   200.8020   461.4660   335.3240

 

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
  5.4800   3.3900   4.3900   9.9900   7.2100
Dividend per Share
  1.3600   1.3600   1.3600   1.3600   1.3600

 

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
  410.5900   426.3010   435.0860   437.0680   437.1430
Cash Flow from Investing Activities
  -56.9740   -1,832.8550   -196.3940   -73.4810   -837.7830
Cash Flow from Financing
  -118.6920   1,141.2590   -206.4330   -418.8360   455.1630
Decrease / Increase in Cash
  205.4230   -210.2310   23.6030   -56.0780   74.7970
Employees
  12,600   14,400   15,200   14,400   -