2024-11-12  10:10:00 PM Chg. -2.04 Volume Bid10:25:00 PM Ask10:25:00 PM Market Capitalization Dividend Y. P/E Ratio
202.54USD -1.00% 428,591
Turnover: 55.46 mill.
161.00Bid Size: 100 214.69Ask Size: 100 16.27 bill.USD 1.57% 32.51

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
  1,137.4000   1,210.7000   1,343.7000   1,477.7000   1,540.2000
Intangible Assets
  144   126.5000   224.9000   911.4000   840.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,879.5000   3,148.2000   3,667.7000   5,237   5,168.5000
Inventories
  651.4000   663   717.2000   907.2000   1,009.9000
Accounts Receivable
  1,189.7000   1,212.2000   1,235.2000   1,424.5000   1,374.4000
Cash and Cash Equivalents
  232   253.7000   252.3000   162.7000   167.2000
Current Assets
  2,298   2,340.6000   2,416.2000   2,734.6000   2,782
Total Assets
  5,177.5000   5,488.8000   6,083.9000   7,971.6000   7,950.5000

 

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
  1,030.5000   1,066.1000   1,050.9000   1,298.8000   1,339.3000
Long-term debt
  1,771.6000   1,499.3000   2,052.1000   2,785.9000   2,503.5000
Liabilities to Banks
  194.6000   440.2000   64.7000   318.8000   -
Provisions
  122.1000   110.3000   117.3000   238.5000   -
Liabilities
  4,222.4000   4,284.8000   4,599   6,047.2000   5,918.3000
Share Capital
  124.1000   124.1000   124.1000   124.1000   124.1000
Total Equity
  955.1000   1,204   1,484.9000   1,924.4000   2,032.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,177.5000   5,488.8000   6,083.9000   7,971.6000   7,950.5000

 

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
  7,159   7,070.1000   6,971.5000   8,408.3000   9,039.3000
Depreciation (total)
  -   -   -   -   -
Operating Result
  -   -   -   -   -
Interest Income
  58.5000   75.8000   70   70.2000   84.1000
Income Before Taxes
  554.8000   249.5000   737.3000   992.6000   999.3000
Income Taxes
  85.4000   -56.7000   177.7000   248.6000   242.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  467.4000   303.6000   555.9000   740.1000   757.1000

 

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
  5.3500   3.6100   6.6700   8.9300   9.2800
Dividend per Share
  2.0100   2.2600   2.3600   2.6600   2.9300

 

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
  457.9000   746.5000   751.3000   1,046.8000   961
Cash Flow from Investing Activities
  -232.5000   -251   -554.2000   -1,737.9000   -332.7000
Cash Flow from Financing
  -208.1000   -470.3000   -207.7000   604.3000   -615.2000
Decrease / Increase in Cash
  7.6000   21.7000   -1.4000   -89.6000   4.5000
Employees
  30,000   30,000   32,000   36,000   -