2024-11-07  9:35:08 PM Chg. +2.55 Volume Bid2024-11-07 Ask- Market Capitalization Dividend Y. P/E Ratio
219.58USD +1.17% 56,002
Turnover: 12.23 mill.
211.05Bid Size: 100 -Ask Size: - 88.37 bill.USD 0.62% 56.91

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  1,403.0650   1,318.4380   1,323.6730   1,396.4760   1,534.1680
Intangible Assets
  451.5290   408.4450   391.6380   346.5740   321.9020
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,360.1860   5,393.5140   5,515.2730   5,607.8970   5,983.6100
Inventories
  408.8980   481.7970   472.1500   506.6040   410.2010
Accounts Receivable
  870.3690   901.7100   1,006.2200   1,152.9930   1,244.1820
Cash and Cash Equivalents
  145.4020   493.6400   90.4710   124.1490   342.0150
Current Assets
  2,309.6990   2,843.3090   2,631.9830   2,938.4590   3,185.2070
Total Assets
  7,669.8850   8,236.8230   8,147.2560   8,546.3560   9,168.8170

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  230.9950   230.7860   251.5040   302.2920   339.1660
Long-term debt
  2,539.7050   1,642.8330   2,483.9320   2,486.4050   2,025.9340
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,343.8000   1,360.1000   1,382.1000   -   -
Liabilities
  4,434.6830   4,548.9760   4,839.0600   4,682.3700   4,852.4450
Share Capital
  4,410.7560   5,669.3720   7,087.6680   8,126.1680   9,221.2040
Total Equity
  3,235.2020   3,687.8470   3,308.1960   3,863.9860   4,316.3720
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,669.8850   8,236.8230   8,147.2560   8,546.3560   9,168.8170

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  7,085.1200   7,116.3400   7,854.4590   8,815.7690   9,596.6150
Depreciation (total)
  379.0530   387.9510   399.7010   409.1620   442.3840
Operating Result
  1,162.6960   1,385.4920   1,587.3700   1,802.6640   2,068.6330
Interest Income
  -104.4050   -97.7430   -88.6020   -109.5160   -94.9980
Income Before Taxes
  1,058.2910   1,287.7490   1,498.7680   1,693.1480   1,973.6350
Income Taxes
  181.9310   176.7810   263.0110   345.1380   402.0430
Minority Interests Profit
  -   -   -   -   -
Net Income
  876.0370   1,110.9680   1,235.7570   1,348.0100   1,571.5920

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  2.0900   2.6300   2.9800   3.3025   3.8500
Dividend per Share
  0.6375   1.2525   0.9500   1.1500   1.3500

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,291.4830   1,360.7400   1,537.6250   1,597.8140   2,079.7810
Cash Flow from Investing Activities
  -285.3980   -137.2150   -402.6350   -388.6720   -608.6310
Cash Flow from Financing
  -955.2070   -879.8680   -1,537.9430   -1,172.8360   -1,253.4900
Decrease / Increase in Cash
  48.7570   348.2380   -403.1690   33.6780   217.8660
Employees
  40,000   40,000   43,000   -   -