11/13/2024  9:59:58 PM Chg. +0.44 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
26.81USD +1.65% 85,884
Turnover: 2.29 mill.
-Bid Size: - -Ask Size: - 3.66 bill.USD 4.07% -

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
  829.1000   902.8000   996   864.1000   926.3000
Intangible Assets
  2,908.2000   2,990   2,989.4000   2,151.4000   6,779.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,081.2000   8,544.5000   8,354.9000   6,565.8000   8,297.4000
Inventories
  878   967.3000   1,200.2000   1,020.2000   1,150.3000
Accounts Receivable
  1,073.1000   1,243.2000   1,054.2000   652.9000   697.1000
Cash and Cash Equivalents
  551.1000   354.3000   641.5000   1,864.9000   600.7000
Current Assets
  2,902.2000   2,756.9000   3,133.5000   3,859.9000   2,719.9000
Total Assets
  10,983.4000   11,301.4000   11,488.4000   10,425.7000   11,017.3000

 

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
  474.9000   520.2000   543.8000   411.2000   537.3000
Long-term debt
  3,052.2000   3,365.8000   3,528.3000   2,916.7000   4,070.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  483.6000   509.8000   529.6000   644.3000   -
Liabilities
  5,315.3000   5,497.3000   5,833.3000   5,274   6,175.2000
Share Capital
  7,421.7000   7,359.9000   7,118.2000   7,043.2000   6,936.7000
Total Equity
  5,668.1000   5,804.1000   5,655.1000   5,151.7000   4,842.1000
Minority Interests
  .1000   .3000   0.0000   0.0000   -
Total liabilities equity
  10,983.4000   11,301.4000   11,488.4000   10,425.7000   11,017.3000

 

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
  4,731.7000   4,837.4000   5,063.3000   4,138.7000   4,451.6000
Depreciation (total)
  423.6000   396.5000   384.8000   312.2000   338.6000
Operating Result
  236.5000   204.8000   115.4000   410.4000   78.9000
Interest Income
  -128   -121.7000   -131.2000   -125   -156
Income Before Taxes
  290.6000   171   -149.4000   258.7000   -139.1000
Income Taxes
  159.6000   24.9000   13.2000   389.6000   -8.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  131   146.1000   -162.6000   -68.9000   -140.6000

 

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
  0.9500   1.0700   -1.1900   -0.5200   -1.0400
Dividend per Share
  0.7600   0.8200   0.9000   0.9600   1.0400

 

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
  593   387.8000   636.2000   156.3000   307.3000
Cash Flow from Investing Activities
  -126.8000   -596.1000   -187.8000   1,275.8000   -1,958.6000
Cash Flow from Financing
  -571.9000   1.8000   -181.1000   -178.7000   421.6000
Decrease / Increase in Cash
  -127.6000   -196.8000   287.2000   1,237.8000   -1,278.6000
Employees
  10,600   11,200   11,500   9,900   -