11/14/2024  9:59:59 PM Chg. -6.70 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
216.93USD -3.00% 79,203
Turnover: 17.3 mill.
-Bid Size: - -Ask Size: - 87.54 bill.USD 0.62% 56.38

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
  1,382.7300   1,430.6850   1,403.0650   1,318.4380   1,323.6730
Intangible Assets
  545.7680   494.5950   451.5290   408.4450   391.6380
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,980.2820   5,200.3820   5,360.1860   5,393.5140   5,515.2730
Inventories
  280.3470   334.5890   408.8980   481.7970   472.1500
Accounts Receivable
  804.5830   910.1200   870.3690   901.7100   1,006.2200
Cash and Cash Equivalents
  138.7240   96.6450   145.4020   493.6400   90.4710
Current Assets
  1,977.9320   2,236.2800   2,309.6990   2,843.3090   2,631.9830
Total Assets
  6,958.2140   7,436.6620   7,669.8850   8,236.8230   8,147.2560

 

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
  215.0740   226.0200   230.9950   230.7860   251.5040
Long-term debt
  2,535.3090   2,537.5070   2,539.7050   1,642.8330   2,483.9320
Liabilities to Banks
  -   -   -   -   -
Provisions
  630.5000   768.7000   1,343.8000   1,360.1000   1,382.1000
Liabilities
  3,941.6880   4,433.9410   4,434.6830   4,548.9760   4,839.0600
Share Capital
  2,473.8560   3,361.3120   4,410.7560   5,669.3720   7,087.6680
Total Equity
  3,016.5260   3,002.7210   3,235.2020   3,687.8470   3,308.1960
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,958.2140   7,436.6620   7,669.8850   8,236.8230   8,147.2560

 

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
  6,476.6320   6,892.3030   7,085.1200   7,116.3400   7,854.4590
Depreciation (total)
  279.4160   360.0930   379.0530   387.9510   399.7010
Operating Result
  949.8340   1,133.5340   1,162.6960   1,385.4920   1,587.3700
Interest Income
  -108.8330   -100.5080   -104.4050   -97.7430   -88.6020
Income Before Taxes
  841.0010   1,102.3990   1,058.2910   1,287.7490   1,498.7680
Income Taxes
  57.0690   219.7640   181.9310   176.7810   263.0110
Minority Interests Profit
  -   -   -   -   -
Net Income
  842.5860   884.9810   876.0370   1,110.9680   1,235.7570

 

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
  1.9450   2.0625   2.0900   2.6300   2.9800
Dividend per Share
  0.4050   0.5125   0.6375   1.2525   0.9500

 

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
  964.1600   1,067.8620   1,291.4830   1,360.7400   1,537.6250
Cash Flow from Investing Activities
  -135.6980   -235.6380   -285.3980   -137.2150   -402.6350
Cash Flow from Financing
  -864.1400   -873.3050   -955.2070   -879.8680   -1,537.9430
Decrease / Increase in Cash
  -30.5420   -42.0790   48.7570   348.2380   -403.1690
Employees
  41,000   45,000   40,000   40,000   43,000