11/13/2024  10:10:00 PM Chg. -1.53 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
605.26USD -0.25% 507,122
Turnover: 116.48 mill.
592.32Bid Size: 100 650.00Ask Size: 500 36.99 bill.USD 0.46% 32.06

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
  3,423.3950   3,592.8130   5,157.2290   5,206   5,242.3000
Intangible Assets
  69.1100   67.2330   501.2820   486.8000   508
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,214.5200   6,361.3510   8,185.6030   8,704.9000   8,912.5000
Inventories
  521.6240   600.5910   663.0350   690.8000   709
Accounts Receivable
  457.9100   487.2400   523.2760   573.7000   575.1000
Cash and Cash Equivalents
  50.0380   1,446.3640   44.8920   21   207.3000
Current Assets
  1,086.3850   2,631.1600   1,365.8160   1,426.7000   1,668.3000
Total Assets
  7,300.9050   8,992.5110   9,551.4190   10,131.6000   10,580.8000

 

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
  178.5980   183.6380   210.8080   229.6000   207.8000
Long-term debt
  1,506.1530   2,727.2940   2,730.4390   2,433.6000   2,625.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  663   423.8000   715.5000   733   781.5000
Liabilities
  3,158.3150   4,310.0340   4,602.0070   4,778.3000   4,687.5000
Share Capital
  .6300   .6280   .6240   .6000   .6000
Total Equity
  4,142.5900   4,682.4770   4,949.4120   5,353.3000   5,893.3000
Minority Interests
  2.6120   2.8770   3.0490   2.5000   2.6000
Total liabilities equity
  7,300.9050   8,992.5110   9,551.4190   10,131.6000   10,580.8000

 

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
  3,818.7490   3,965.5940   4,244.2650   4,739.1000   4,729.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  667.3210   700.3810   690.7370   884.9000   1,005.4000
Interest Income
  81.6770   91.4870   137.0690   129.3000   118.1000
Income Before Taxes
  607.0280   618.9280   576.0810   748.3000   889.3000
Income Taxes
  181.5840   -94.4570   105.7050   136.3000   168.2000
Minority Interests Profit
  .0580   .0430   .3780   .1000   .1000
Net Income
  425.3860   713.3420   469.9980   611.9000   721

 

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
  6.6600   11.3000   7.4600   9.7700   11.5600
Dividend per Share
  1.6400   1.7200   1.8400   2.0600   2.2400

 

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
  678.6540   657.8780   705.1480   966.1000   1,050.1000
Cash Flow from Investing Activities
  -555.3130   -386.4790   -1,948.2060   -385.9000   -409.7000
Cash Flow from Financing
  -241.7120   1,124.9270   -158.4140   -604.1000   -357
Decrease / Increase in Cash
  -118.3710   1,396.3260   -1,401.4720   -23.9000   283.4000
Employees
  8,111   8,406   8,714   8,846   8,700