11/14/2024  10:10:00 PM Chg. +0.62 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
107.88USD +0.58% 1.26 mill.
Turnover: 86.26 mill.
106.90Bid Size: 100 109.68Ask Size: 100 26.43 bill.USD 1.01% 34.91

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
  588.6000   607.7000   598.2000   573   612.8000
Intangible Assets
  1,431.8000   2,320.5000   2,274   2,750   3,110.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,597.3000   5,014.6000   4,991   5,701   6,302.1000
Inventories
  258.2000   330.7000   382.8000   417.4000   495.4000
Accounts Receivable
  287   345.9000   345.3000   356.4000   398.8000
Cash and Cash Equivalents
  187.8000   278.9000   316.7000   155.7000   183.1000
Current Assets
  756.8000   1,000.2000   1,078.2000   956.4000   1,112.4000
Total Assets
  4,354.1000   6,014.8000   6,069.2000   6,657.4000   7,414.5000

 

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
  -   -   -   -   -
Long-term debt
  693.4000   2,103.4000   1,508.8000   1,810.2000   1,812.5000
Liabilities to Banks
  426.8000   270.9000   1.8000   252.9000   351.4000
Provisions
  518.4000   566.2000   579.3000   587.1000   720
Liabilities
  2,376.2000   3,796.8000   3,615.4000   3,989.6000   4,394.1000
Share Capital
  292.8000   292.8000   292.8000   292.8000   292.8000
Total Equity
  1,977.9000   2,218   2,453.8000   2,667.8000   3,020.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,354.1000   6,014.8000   6,069.2000   6,657.4000   7,414.5000

 

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
  3,493.1000   3,776.2000   4,145.9000   4,357.7000   4,895.8000
Depreciation (total)
  -   -   -   -   -
Operating Result
  724.2000   732.7000   791.7000   840.2000   1,029.7000
Interest Income
  -27.7000   -52.6000   -79.4000   -73.6000   -61
Income Before Taxes
  705.9000   692.7000   719.5000   773.7000   973.8000
Income Taxes
  246.9000   -50.7000   150.9000   157.8000   187.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  459   743.4000   568.6000   615.9000   785.9000

 

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
  1.7800   2.9700   2.3200   2.5000   3.1800
Dividend per Share
  0.7100   0.7600   0.8700   0.9100   0.9600

 

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
  655.3000   681.5000   763.6000   864.5000   990.3000
Cash Flow from Investing Activities
  -354.6000   -1,303.4000   -112.1000   -553.5000   -608.1000
Cash Flow from Financing
  -439.6000   698.9000   -609   -472.9000   -360.1000
Decrease / Increase in Cash
  -142.2000   91.1000   37.8000   -161   27.4000
Employees
  4,500   4,700   4,700   4,800   5,100