2024-11-12  9:59:59 PM Chg. -1.12 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.04USD -1.46% 151,655
Turnover: 11.4 mill.
-Bid Size: - -Ask Size: - 26.04 bill.USD 0.39% 30.51

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  519.5000   422   395.5000   421.9000   439.8000
Intangible Assets
  3,845   3,290.6000   3,890.2000   3,487.4000   3,159.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  13,750.2000   11,604.6000   13,950.6000   13,413.6000   13,240.2000
Inventories
  640.3000   455.5000   512.7000   536.7000   536.9000
Accounts Receivable
  1,384.5000   810.3000   930.2000   958.5000   960.8000
Cash and Cash Equivalents
  1,205.2000   1,824.8000   819.3000   709.2000   1,888.8000
Current Assets
  3,688.8000   4,446.9000   2,514.9000   2,477   3,671.6000
Total Assets
  17,439   16,051.5000   16,465.5000   15,890.6000   16,911.8000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  765.5000   480.8000   557.9000   623   608.6000
Long-term debt
  4,828.4000   2,830.3000   1,807.3000   2,251.6000   3,646.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  10,038.8000   7,078.8000   6,948.5000   6,202   6,586.5000
Share Capital
  3.4000   3.4000   3.6000   3.6000   3.6000
Total Equity
  7,400.2000   8,972.7000   9,517   9,688.6000   10,325.3000
Minority Interests
  13.2000   8.5000   4.8000   5.2000   6.4000
Total liabilities equity
  17,439   16,051.5000   16,465.5000   15,890.6000   16,911.8000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  7,320   4,634.4000   5,254.7000   5,825.7000   6,065.3000
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,004.1000   539.4000   812.8000   987.4000   1,133.7000
Interest Income
  -164.2000   -148.5000   -103.2000   -98.3000   -123.5000
Income Before Taxes
  874.5000   1,507.7000   677.5000   873.5000   990.8000
Income Taxes
  -149.1000   -55.5000   -63.3000   -118.3000   -125
Minority Interests Profit
  -   -   -   -   -
Net Income
  669.9000   1,544.3000   573.9000   755.2000   865.8000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  1.9900   4.5800   1.6400   2.1200   2.4600
Dividend per Share
  0.2800   0.2800   0.2800   0.2800   0.2900

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,271.4000   1,436.7000   961.1000   1,303.2000   1,353.6000
Cash Flow from Investing Activities
  -4,054.6000   -148.4000   -2,615.6000   -102.5000   -195.4000
Cash Flow from Financing
  2,802.9000   -696.1000   652   -1,273   32.3000
Decrease / Increase in Cash
  26.8000   619.6000   -1,005.5000   -110.1000   1,179.6000
Employees
  25,000   17,000   18,000   -   -