11/11/2024  18:36:32 Chg. +7.68 Volume Bid18:43:29 Ask18:43:29 Market Capitalization Dividend Y. P/E Ratio
458.53USD +1.70% 97,762
Turnover: 25.28 mill.
458.05Bid Size: 800 459.01Ask Size: 800 20.78 bill.USD 0.70% 29.87

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
  760.1000   783.5000   774.1000   759.9000   822.7000
Intangible Assets
  967.7000   1,140.6000   1,034.8000   2,008.7000   1,837.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,192.5000   3,744   3,657.1000   5,095.9000   4,977
Inventories
  457.5000   510.6000   503.5000   605.1000   748.8000
Accounts Receivable
  698.3000   783   612.7000   814.6000   829.1000
Cash and Cash Equivalents
  803.6000   351.2000   902.2000   324.4000   400
Current Assets
  2,056.7000   1,752   2,209.3000   2,150.9000   2,245
Total Assets
  5,249.2000   5,496   5,866.4000   7,246.8000   7,222

 

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
  312.1000   327.3000   317.6000   432.4000   370.5000
Long-term debt
  1,587.8000   1,341.4000   2,080.2000   2,575.4000   2,281.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,651.8000   2,853.2000   3,328.7000   4,617.3000   4,197.6000
Share Capital
  78.7000   78.7000   78.7000   78.7000   78.7000
Total Equity
  2,597.4000   2,642.8000   2,537.7000   2,629.5000   3,024.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,249.2000   5,496   5,866.4000   7,246.8000   7,222

 

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
  4,479.5000   4,811.6000   4,245.2000   4,810.3000   6,591.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  509   654.2000   483.6000   567.5000   1,275.7000
Interest Income
  53.5000   66.1000   76.6000   80.3000   85.9000
Income Before Taxes
  445.9000   595.3000   401.3000   482.5000   1,195.6000
Income Taxes
  87.3000   121.6000   77.1000   95.5000   270.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  611.1000   472.8000   320.1000   421.7000   924

 

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
  10.0900   8.2800   5.8500   8.0100   17.8000
Dividend per Share
  1.5400   1.8000   2.0500   2.1300   2.5800

 

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
  339.2000   703.1000   696.7000   421.7000   1,000.9000
Cash Flow from Investing Activities
  629.2000   -694.9000   -122.6000   -1,486.4000   -61.1000
Cash Flow from Financing
  -540.7000   -461.2000   -24.7000   488.1000   -862
Decrease / Increase in Cash
  426.6000   -452.4000   551   -577.8000   75.6000
Employees
  13,000   13,000   -   -   -