2024-11-06  10:10:00 PM Chg. -3.20 Volume Bid3:15:09 PM Ask3:15:09 PM Market Capitalization Dividend Y. P/E Ratio
96.58USD -3.21% 3.23 mill.
Turnover: 185.65 mill.
94.00Bid Size: 200 94.50Ask Size: 100 11.35 bill.USD 1.66% 7.20

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
  3,021.0840   4,909.4730   5,354.6250   5,909.6160   6,962.9970
Intangible Assets
  386.1430   354.6220   349.1050   308.9470   287.8700
Long-Term Investments
  528.7220   579.8130   656.2440   897.7080   1,150.5530
Fixed Assets
  5,583.2530   7,635.7540   8,244.7620   8,966.1370   -
Inventories
  700.5400   768.9840   750.2370   812.9200   2,076.0310
Accounts Receivable
  605.7120   612.6510   530.8380   556.9220   1,190.9700
Cash and Cash Equivalents
  555.3200   613.1100   746.7240   439.2720   1,499.1420
Current Assets
  1,998.4210   2,225.1090   2,206.1840   2,007.9810   5,186.9170
Total Assets
  7,581.6740   9,860.8630   10,450.9460   10,974.1180   15,456.5220

 

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
  522.5160   574.1380   483.2210   647.9860   1,533.6240
Long-term debt
  1,397.9160   2,862.9210   2,767.3810   2,004.3190   3,214.9720
Liabilities to Banks
  -   -   -   -   -
Provisions
  443.9000   430.4000   427.2000   381   -
Liabilities
  3,822.5660   5,767.2830   5,982.3520   5,168.5110   7,265.6750
Share Capital
  1.0560   1.0610   1.0690   1.1700   1.1720
Total Equity
  3,759.1080   4,093.5800   4,468.5940   5,805.6070   8,190.8470
Minority Interests
  173.7870   161.3300   200.3670   180.3410   208.2200
Total liabilities equity
  7,581.6740   9,860.8630   10,450.9460   10,974.1180   15,456.5220

 

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
  3,374.9500   3,589.4270   3,128.9090   3,327.9570   7,320.1040
Depreciation (total)
  -   -   -   -   -
Operating Result
  911.5400   666.1230   505.8120   798.4340   2,470.0610
Interest Income
  -52.4050   -57.6950   -73.1160   -61.4760   -122.9730
Income Before Taxes
  794.7010   562.9500   373.5190   133.6180   2,433.4440
Income Taxes
  144.8260   88.1610   54.4250   29.4460   390.5880
Minority Interests Profit
  -45.5770   -71.1290   -70.8510   -76.2700   -125.3150
Net Income
  693.5620   533.2280   375.7640   123.6720   2,689.8160

 

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
  6.4000   5.0300   3.5300   1.0700   22.9700
Dividend per Share
  1.3400   1.4700   1.5400   1.5600   1.5800

 

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
  546.1650   719.3740   798.9140   344.2570   1,907.8490
Cash Flow from Investing Activities
  -303.6950   -1,663.6250   -863.5730   -666.5900   -1,422.6490
Cash Flow from Financing
  -786.5260   1,042.6870   177.2610   50.2120   611.8870
Decrease / Increase in Cash
  -581.9830   57.7900   133.6140   -307.4520   1,059.8700
Employees
  5,900   6,000   5,900   6,000   -