11/8/2024  10:00:00 PM Chg. -0.5300 Volume Bid10:22:11 AM Ask10:22:11 AM Market Capitalization Dividend Y. P/E Ratio
78.7600USD -0.67% 1.22 mill.
Turnover: 63.6 mill.
72.8000Bid Size: 100 82.8000Ask Size: 100 18.29 bill.USD - 42.57

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
  470.9000   491.5000   564.7000   481.6000   517
Intangible Assets
  1,459.8000   1,307.5000   1,659.2000   1,280.6000   888.6000
Long-Term Investments
  11.4000   11.4000   9.5000   5.5000   15.5000
Fixed Assets
  4,649   4,973.5000   5,751.2000   5,209.2000   4,954.8000
Inventories
  444.9000   395.1000   501.2000   623.7000   617.6000
Accounts Receivable
  648.7000   1,028.9000   942.7000   617.6000   625.6000
Cash and Cash Equivalents
  601.8000   701   1,170.3000   2,339.5000   2,722.5000
Current Assets
  1,793.1000   2,222.3000   3,168.7000   3,862   4,184.5000
Total Assets
  6,442.1000   7,195.8000   8,919.9000   9,071.2000   9,139.3000

 

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
  186.5000   178.8000   215.9000   197.7000   175.2000
Long-term debt
  2,802.8000   2,731.3000   2,735   2,826.4000   2,546.5000
Liabilities to Banks
  2,783.6000   2,713.9000   2,712.2000   -   -
Provisions
  275.3000   201.8000   250.5000   -   -
Liabilities
  4,326.4000   4,488.5000   4,701.3000   4,195   4,122.4000
Share Capital
  2.9000   2.9000   3   3   3
Total Equity
  2,115.7000   2,707.3000   4,218.6000   4,876.2000   5,016.9000
Minority Interests
  -   2.1000   0.0000   0.0000   -
Total liabilities equity
  6,442.1000   7,195.8000   8,919.9000   9,071.2000   9,139.3000

 

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
  3,367.3000   3,776.4000   5,632.3000   4,862.8000   4,030.4000
Depreciation (total)
  463.1000   376   406.9000   430.1000   323.4000
Operating Result
  -123.8000   1,105   2,480.3000   1,640.2000   668.4000
Interest Income
  -136.2000   -112.2000   -92.2000   -82.2000   9.4000
Income Before Taxes
  -257.7000   1,001.9000   2,361.1000   1,588.2000   676.1000
Income Taxes
  -54.1000   -108.6000   491.4000   286.2000   220.1000
Minority Interests Profit
  -   4.7000   -1.8000   0.0000   -
Net Income
  -203.6000   1,115.2000   1,871.5000   1,302   456

 

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
  -0.7600   4.2400   7.2800   5.1800   1.8500
Dividend per Share
  -   -   -   -   -

 

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
  649.5000   896.6000   2,330.4000   2,125.7000   1,051.2000
Cash Flow from Investing Activities
  -280.7000   -141.6000   -1,329.6000   -206.3000   -152.1000
Cash Flow from Financing
  -431.5000   -659.9000   -529.8000   -756   -483.2000
Decrease / Increase in Cash
  -64.9000   99.2000   469.3000   1,169.2000   416.2000
Employees
  6,478   5,814   6,705   -   -