2024-11-07  5:59:10 PM Chg. +0.09 Volume Bid5:59:12 PM Ask5:59:12 PM Market Capitalization Dividend Y. P/E Ratio
76.75USD +0.12% 377,358
Turnover: 20.49 mill.
76.75Bid Size: 100 76.77Ask Size: 100 20.63 bill.USD 2.03% 30.27

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
  985.1000   952.6000   1,028.4000   1,140.3000   1,198
Intangible Assets
  2,873.3000   2,847   3,239.4000   3,452.5000   3,387.9000
Long-Term Investments
  390.2000   507.1000   752   781.4000   939.4000
Fixed Assets
  8,776.5000   8,811.9000   10,006.1000   10,710   10,738.2000
Inventories
  786.3000   801.2000   1,032.6000   1,182.3000   1,340.1000
Accounts Receivable
  518.1000   502.9000   528.5000   549.5000   573.7000
Cash and Cash Equivalents
  96.6000   155.4000   423.6000   351.7000   334
Current Assets
  1,479.9000   1,550.2000   2,083.6000   2,195.8000   2,386.7000
Total Assets
  10,256.4000   10,362.1000   12,089.7000   12,905.8000   13,124.9000

 

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
  710   846.9000   1,032.3000   1,064.2000   1,171
Long-term debt
  4,052.9000   3,625.8000   3,753.8000   3,973.3000   3,642.3000
Liabilities to Banks
  643.5000   600.7000   1,150.6000   1,309.4000   -
Provisions
  706.5000   697.6000   727.2000   792.3000   -
Liabilities
  7,074.2000   6,905.4000   8,149.7000   8,480.3000   8,425.7000
Share Capital
  2,740.8000   2,882   1,497.3000   1,525.1000   1,570
Total Equity
  3,182.2000   3,456.7000   3,940   4,425.5000   4,699.2000
Minority Interests
  11.3000   12.5000   13.9000   14.5000   18.7000
Total liabilities equity
  10,256.4000   10,362.1000   12,089.7000   12,905.8000   13,124.9000

 

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
  5,408.9000   5,347.4000   5,601.3000   6,317.9000   6,350.5000
Depreciation (total)
  150.7000   158.8000   165   186.3000   200.6000
Operating Result
  903.3000   957.7000   999.5000   1,015.1000   863.6000
Interest Income
  -174.6000   -165.2000   -135.6000   -136.6000   -149.1000
Income Before Taxes
  741.3000   819.2000   881.5000   895.8000   812.8000
Income Taxes
  -157.3000   157.4000   174.9000   192.7000   168.6000
Minority Interests Profit
  3.3000   1.9000   4.3000   8   6.2000
Net Income
  933.4000   702.7000   747.4000   755.3000   682

 

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
  3.5500   2.6500   2.8000   2.8300   2.5400
Dividend per Share
  1.0400   1.1400   1.2700   1.3900   1.4800

 

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
  821.2000   946.8000   1,041.3000   828.3000   651.5000
Cash Flow from Investing Activities
  -158.5000   -171   -1,025.6000   -908.6000   -146.4000
Cash Flow from Financing
  -751.1000   -725.8000   220.9000   22   -487.2000
Decrease / Increase in Cash
  -90.2000   58.8000   268.2000   -71.9000   -17.7000
Employees
  11,600   12,400   13,000   14,000   -