11/15/2024  10:10:00 PM Chg. +1.37 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
192.15USD +0.72% 515,661
Turnover: 64.48 mill.
186.98Bid Size: 100 197.03Ask Size: 100 8.92 bill.USD 0.71% 25.35

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
  430.7190   473.9120   443.7580   447.2050   479.9130
Intangible Assets
  2,156.2850   2,519.7460   2,289.0670   2,306.1650   2,501.9600
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,003.4880   5,730.1340   5,442.6040   5,517.0800   6,125.1400
Inventories
  476.5570   513.1960   477.6430   578.5070   626.2160
Accounts Receivable
  418.6730   395.0710   383.5690   408.8340   443.4670
Cash and Cash Equivalents
  301.0830   375.8800   445.0840   292.0340   222.8480
Current Assets
  1,306.3320   1,422.4250   1,429.1180   1,410.9830   1,407.4060
Total Assets
  6,309.8200   7,152.5590   6,871.7220   6,928.0630   7,532.5460

 

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
  102.9160   102.5200   118.2360   126.8070   132.2470
Long-term debt
  1,858.9430   2,377.8880   1,740.1020   1,624.0230   1,727.5720
Liabilities to Banks
  1,858.9000   -   -   -   -
Provisions
  439.6000   -   -   -   -
Liabilities
  3,330.5000   3,816.1020   3,116.9740   2,906.0950   3,091.5580
Share Capital
  47.5360   47.8120   47.9290   47.9570   48.0460
Total Equity
  2,979.3200   3,336.4570   3,754.7480   4,021.9680   4,440.9880
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,309.8200   7,152.5590   6,871.7220   6,928.0630   7,532.5460

 

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
  2,595.3620   2,537.1560   2,809.5630   2,791.0410   2,974.4890
Depreciation (total)
  -   -   -   -   -
Operating Result
  427.2540   423.0680   628.0950   499.7250   506.3130
Interest Income
  78.5290   65.3360   55.6410   53.3520   72.3010
Income Before Taxes
  339.9030   357.7320   559.4680   445.9190   434.0120
Income Taxes
  -122.0780   21.9310   74.3490   83.0030   76.4400
Minority Interests Profit
  -   -   -   -   -
Net Income
  461.4660   335.3240   485.3740   363.1390   356.3280

 

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
  9.9900   7.2100   10.3800   7.7400   7.5800
Dividend per Share
  1.3600   1.3600   1.3600   1.3600   1.3600

 

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
  437.0680   437.1430   652.1390   342.8060   511.6830
Cash Flow from Investing Activities
  -73.4810   -837.7830   156.7370   -259.4100   -621.2280
Cash Flow from Financing
  -418.8360   455.1630   -715.8220   -217.5060   38.5400
Decrease / Increase in Cash
  -56.0780   74.7970   69.2040   -153.0500   -69.1860
Employees
  14,400   -   -   -   -