17/05/2024  18:14:36 Chg. -0.04 Volume Bid18:14:47 Ask18:14:47 Market Capitalization Dividend Y. P/E Ratio
13.01USD -0.27% 1.13 mill.
Turnover: 12.78 mill.
13.00Bid Size: 1,500 13.01Ask Size: 2,900 5.03 bill.USD 13.98% 41.76

Assets

2016
US GAAP
in mill. USD
2017
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
  939.6500   1,002.7000   1,057.2680   954.4060   975.8760
Intangible Assets
  1,839.6980   2,089.7810   2,024.2770   1,854.5450   3,029.5450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,446.1890   5,566.3780   5,683.3280   6,106.2350   8,968.1590
Inventories
  1,569.3250   1,705.1710   1,943.0300   1,293.9120   1,061.8390
Accounts Receivable
  1,197.6780   1,422.1010   1,708.7960   1,308.0510   1,298.0200
Cash and Cash Equivalents
  1,227.8620   566.0750   543.0110   1,369.0280   815.7500
Current Assets
  4,293.0980   4,392.1240   4,673.4570   5,027.0160   4,785.8700
Total Assets
  9,739.2870   9,958.5020   10,356.7850   11,133.2510   13,754.0290

 

Liabilities

2016
US GAAP
in mill. USD
2017
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
  664.6440   755.5690   694.7330   407.0210   463.2080
Long-term debt
  2,039.1800   2,187.7890   2,115.8840   2,608.2690   5,709.1490
Liabilities to Banks
  26   729.4000   665.1000   1,228.8000   11.1000
Provisions
  841   1,143.3000   1,296.6000   1,260.3000   1,609.9000
Liabilities
  4,798.3660   6,238.6020   6,058.2690   7,775.9170   10,697.8650
Share Capital
  103.5030   98.9550   99.2060   97.2030   97.9850
Total Equity
  4,940.9210   3,719.9000   4,298.5160   3,357.3340   3,056.1640
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,739.2870   9,958.5020   10,356.7850   11,133.2510   13,754.0290

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  12,019.0030   11,811.1770   13,848.6600   10,488.5560   9,238.8300
Depreciation (total)
  281.5770   290.5030   301.0050   267.6190   269.0810
Operating Result
  1,499.2260   1,503.0900   1,675.8400   927.8050   607.6310
Interest Income
  -85.6360   -85.8800   -85.4250   -72.1750   -126.5000
Income Before Taxes
  1,415.5910   1,416.4950   1,527.4040   727.2080   456.4720
Income Taxes
  243.0640   695.2860   268.4000   98.0620   101.5660
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,074.1060   614.9230   1,259.7920   679.4490   407.8690

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  2.5800   1.5400   3.1900   1.7200   1.0500
Dividend per Share
  1.5300   1.7200   1.9400   1.9000   1.9400

 

Cash Flow

2016
US GAAP
in mill. USD
2017
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
  1,477.9190   1,474.6600   1,664.2230   874.5270   1,313.2250
Cash Flow from Investing Activities
  -112.4140   -776.2510   -220.6320   -302.0470   -2,895.6180
Cash Flow from Financing
  -1,076.8790   -1,363.0030   -1,591.0050   309.7320   1,052.8780
Decrease / Increase in Cash
  282.2570   -661.6290   -132.6030   854.7360   -560.1180
Employees
  69,000   69,000   75,000   48,000   40,000