2024-11-14  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

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  1,323.5010   1,382.7300   1,430.6850   1,403.0650   1,318.4380
Intangible Assets
  586.9880   545.7680   494.5950   451.5290   408.4450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,889.5790   4,980.2820   5,200.3820   5,360.1860   5,393.5140
Inventories
  278.2180   280.3470   334.5890   408.8980   481.7970
Accounts Receivable
  736.0080   804.5830   910.1200   870.3690   901.7100
Cash and Cash Equivalents
  169.2660   138.7240   96.6450   145.4020   493.6400
Current Assets
  1,954.4780   1,977.9320   2,236.2800   2,309.6990   2,843.3090
Total Assets
  6,844.0570   6,958.2140   7,436.6620   7,669.8850   8,236.8230

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  177.0510   215.0740   226.0200   230.9950   230.7860
Long-term debt
  2,770.6240   2,535.3090   2,537.5070   2,539.7050   1,642.8330
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,002.7000   630.5000   768.7000   1,343.8000   1,360.1000
Liabilities
  4,541.2640   3,941.6880   4,433.9410   4,434.6830   4,548.9760
Share Capital
  1,940.2720   2,473.8560   3,361.3120   4,410.7560   5,669.3720
Total Equity
  2,302.7930   3,016.5260   3,002.7210   3,235.2020   3,687.8470
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,844.0570   6,958.2140   7,436.6620   7,669.8850   8,236.8230

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  5,323.3810   6,476.6320   6,892.3030   7,085.1200   7,116.3400
Depreciation (total)
  196.5950   279.4160   360.0930   379.0530   387.9510
Operating Result
  773.6910   949.8340   1,133.5340   1,162.6960   1,385.4920
Interest Income
  -86.2870   -108.8330   -100.5080   -104.4050   -97.7430
Income Before Taxes
  687.4040   841.0010   1,102.3990   1,058.2910   1,287.7490
Income Taxes
  230.1180   57.0690   219.7640   181.9310   176.7810
Minority Interests Profit
  -   -   -   -   -
Net Income
  480.7080   842.5860   884.9810   876.0370   1,110.9680

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.1225   1.9450   2.0625   2.0900   2.6300
Dividend per Share
  0.3325   0.4050   0.5125   0.6375   1.2525

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  763.8870   964.1600   1,067.8620   1,291.4830   1,360.7400
Cash Flow from Investing Activities
  -2,310.3490   -135.6980   -235.6380   -285.3980   -137.2150
Cash Flow from Financing
  1,578.5020   -864.1400   -873.3050   -955.2070   -879.8680
Decrease / Increase in Cash
  29.9090   -30.5420   -42.0790   48.7570   348.2380
Employees
  42,000   41,000   45,000   40,000   40,000