15/11/2024  22:10:00 Chg. -18.26 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
358.46USD -4.85% 689,694
Turnover: 148.37 mill.
321.03Bid Size: 100 397.54Ask Size: 100 21.28 bill.USD - 32.98

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  337.1180   349.2780   343.0830   417.3420   494.0030
Intangible Assets
  207.0550   228.3950   246.9020   240.2030   258.6450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,026.6140   1,054.2200   1,064.2630   1,244.5640   1,438.8870
Inventories
  262.6820   270.2940   291.5690   320.5510   304.2810
Accounts Receivable
  489.3400   533.8250   568.3160   587.7340   573.3160
Cash and Cash Equivalents
  505.6310   642.3190   796.2800   335.7150   436.6950
Current Assets
  3,635.4450   4,270.1340   2,663.1630   1,312.4910   1,401.0330
Total Assets
  4,662.0590   5,324.3540   3,727.4260   2,557.0550   2,839.9200

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  67.7400   64.5370   68.1680   49.0010   72.2120
Long-term debt
  1,701.9660   1,897.5010   1,148.1720   1,580.7970   1,206.5150
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,360.1100   3,090.5660   2,160.1680   2,773.3360   2,607.7760
Share Capital
  1.5860   1.5980   1.6050   1.6100   1.6170
Total Equity
  2,301.9490   2,233.7880   1,567.2580   -216.2810   232.1440
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,662.0590   5,324.3540   3,727.4260   2,557.0550   2,839.9200

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  2,167.4230   2,309.0780   2,419.9290   2,406.5960   2,365.3650
Depreciation (total)
  -   -   -   -   -
Operating Result
  624.3390   661.8580   739.7740   708.4570   645.4890
Interest Income
  -24.2250   -20.7610   -9.8340   -26.6320   -32.8000
Income Before Taxes
  600.1140   641.0970   682.1460   678.2390   610.9140
Income Taxes
  78.6110   620.7860   88.3520   86.0410   89.3430
Minority Interests Profit
  -   -   -   -   -
Net Income
  521.5030   20.3110   593.7940   592.1980   521.5710

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  6.4600   0.2500   7.7100   8.7600   8.4000
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  629.0760   697.6400   604.4460   643.0870   790.5070
Cash Flow from Investing Activities
  -487.9180   -535.7520   1,683.3020   768.8020   -264.0940
Cash Flow from Financing
  -101.8570   -63.8690   -2,119.5220   -1,872.6780   -440.5020
Decrease / Increase in Cash
  17.9660   136.6880   153.9610   -460.5650   100.9800
Employees
  6,900   7,000   7,200   7,500   7,400